MOOG INC. (MOG-B)

Misc Industrial & Commercial Machinery & Equipment

Latest Price

$365.45

TTM P/E

Normalized P/E

52.67

Div Yield

0.24%

Book Value

70.19

P/B Ratio

5.21

Valuation metrics

EPS: $7.33

Book value / share: $62.11

Formula: √(22.5 × EPS × BVPS)

Graham Number

$101.21

72% downside

Norm. op. income: $321M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$49.61

86% downside

Base FCF: $118M (median of recent 5yr)

Growth: 6%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$37.92

90% downside

EPS: $7.33

Target P/E: 53×

Formula: EPS × P/E

P/E Fair Value

$388.49

+6% upside