MOOG INC. (MOG-B)
Misc Industrial & Commercial Machinery & Equipment · Industrials · $4.7B
Intrinsic Value (Consensus)
$140.65
Current Price
$146.60
Margin of Safety
-4.1%
4.1% Above Intrinsic Value
Value: $141
Price: $147
Valuation Model Estimates
Current Price: $146.60
DCF (Discounted Cash Flow)
$187.61
Graham Number
$101.21
Earnings Power Value
$71.17
Relative Value (P/E)
$146.60
Dividend Discount Model
$196.67
Consensus Value
$140.65
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.33
- EPS (Forward)
- $8.80
- Book Value
- $62.11
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.8%
- Debt/Equity
- 39%
- Revenue Growth
- 37.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance