Moog Inc. logo MOG-A - Moog Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 5
SELL 1
STRONG
SELL
0
| PRICE TARGET: $131.00 DETAILS
HIGH: $131.00
LOW: $131.00
MEDIAN: $131.00
CONSENSUS: $131.00
DOWNSIDE: 64.33%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 212.6% above fair value
Current Price $367.29
Bear Case $96.12 73.8% downside ($96.12 - $367.29) / $367.29 = -73.8% $5.34 × 18x
Fair Value $117.48 68.0% downside ($117.48 - $367.29) / $367.29 = -68.0% $5.34 × 22x
Bull Case $138.84 62.2% downside ($138.84 - $367.29) / $367.29 = -62.2% $5.34 × 26x

Adjust Assumptions

22.0x
5.34$

Key Value Driver

Through-cycle normalized EPS ($5.34)

Implied Market Multiple 68.8x

Plain-Language Summary

Using 7-year normalized EPS of $5.34 at a 22x cycle multiple, the base-case value is $117.48 per share. P/TBV cross-check: 10.7x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (11 analysts) $131.00
Analyst Range $131.00 – $131.00
Divergence from AlphaVal 10%

Warnings

⚠ This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
⚠ Price-to-book value of 10.7x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing