Intrinsic value of Moog Cl A - MOG-A

Previous Close

$73.89

  Intrinsic Value

$66.55

stock screener

  Rating & Target

hold

-10%

  Value-price divergence*

-34%

Previous close

$73.89

 
Intrinsic value

$66.55

 
Up/down potential

-10%

 
Rating

hold

 
Value-price divergence*

-34%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of MOG-A stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 2.6

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -4.51
  3.40
  3.56
  3.70
  3.83
  3.95
  4.06
  4.15
  4.23
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.63
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.82
  4.84
  4.86
  4.87
  4.89
  4.90
  4.91
  4.92
  4.92
Revenue, $m
  2,412
  2,494
  2,583
  2,678
  2,781
  2,891
  3,008
  3,133
  3,266
  3,407
  3,556
  3,714
  3,881
  4,057
  4,244
  4,440
  4,648
  4,866
  5,097
  5,339
  5,595
  5,863
  6,146
  6,444
  6,757
  7,086
  7,432
  7,796
  8,179
  8,581
  9,004
Variable operating expenses, $m
 
  2,250
  2,327
  2,410
  2,500
  2,596
  2,698
  2,807
  2,923
  3,046
  3,176
  3,240
  3,385
  3,539
  3,702
  3,873
  4,054
  4,245
  4,446
  4,657
  4,880
  5,115
  5,362
  5,621
  5,894
  6,181
  6,483
  6,801
  7,135
  7,485
  7,854
Fixed operating expenses, $m
 
  64
  65
  67
  68
  70
  72
  74
  76
  77
  79
  81
  83
  85
  88
  90
  92
  94
  97
  99
  102
  104
  107
  109
  112
  115
  118
  121
  124
  127
  130
Total operating expenses, $m
  2,239
  2,314
  2,392
  2,477
  2,568
  2,666
  2,770
  2,881
  2,999
  3,123
  3,255
  3,321
  3,468
  3,624
  3,790
  3,963
  4,146
  4,339
  4,543
  4,756
  4,982
  5,219
  5,469
  5,730
  6,006
  6,296
  6,601
  6,922
  7,259
  7,612
  7,984
Operating income, $m
  173
  181
  191
  201
  213
  225
  238
  252
  267
  284
  301
  393
  412
  433
  454
  477
  501
  527
  554
  583
  613
  645
  678
  713
  751
  790
  831
  875
  921
  969
  1,020
EBITDA, $m
  271
  302
  314
  326
  340
  354
  370
  386
  404
  423
  443
  464
  486
  510
  535
  562
  590
  620
  651
  685
  720
  756
  795
  836
  880
  925
  973
  1,024
  1,077
  1,133
  1,191
Interest expense (income), $m
  34
  35
  38
  40
  43
  46
  49
  53
  56
  60
  64
  69
  73
  78
  83
  89
  95
  101
  107
  114
  121
  128
  136
  145
  153
  162
  172
  182
  193
  204
  216
Earnings before tax, $m
  173
  145
  153
  161
  170
  179
  189
  200
  211
  223
  236
  324
  339
  354
  371
  388
  407
  426
  447
  469
  492
  516
  542
  569
  597
  627
  659
  692
  728
  765
  804
Tax expense, $m
  49
  39
  41
  43
  46
  48
  51
  54
  57
  60
  64
  87
  91
  96
  100
  105
  110
  115
  121
  127
  133
  139
  146
  154
  161
  169
  178
  187
  196
  206
  217
Net income, $m
  127
  106
  112
  117
  124
  131
  138
  146
  154
  163
  172
  237
  247
  259
  271
  283
  297
  311
  326
  342
  359
  377
  395
  415
  436
  458
  481
  506
  531
  558
  587

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  325
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,005
  2,771
  2,870
  2,976
  3,090
  3,212
  3,342
  3,481
  3,629
  3,785
  3,951
  4,126
  4,312
  4,508
  4,715
  4,934
  5,164
  5,407
  5,663
  5,932
  6,216
  6,515
  6,829
  7,160
  7,508
  7,874
  8,258
  8,663
  9,088
  9,534
  10,004
Adjusted assets (=assets-cash), $m
  2,680
  2,771
  2,870
  2,976
  3,090
  3,212
  3,342
  3,481
  3,629
  3,785
  3,951
  4,126
  4,312
  4,508
  4,715
  4,934
  5,164
  5,407
  5,663
  5,932
  6,216
  6,515
  6,829
  7,160
  7,508
  7,874
  8,258
  8,663
  9,088
  9,534
  10,004
Revenue / Adjusted assets
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
  0.900
Average production assets, $m
  659
  681
  705
  731
  759
  789
  821
  855
  892
  930
  971
  1,014
  1,059
  1,108
  1,159
  1,212
  1,269
  1,328
  1,391
  1,458
  1,527
  1,601
  1,678
  1,759
  1,845
  1,935
  2,029
  2,128
  2,233
  2,343
  2,458
Working capital, $m
  938
  636
  659
  683
  709
  737
  767
  799
  833
  869
  907
  947
  990
  1,035
  1,082
  1,132
  1,185
  1,241
  1,300
  1,361
  1,427
  1,495
  1,567
  1,643
  1,723
  1,807
  1,895
  1,988
  2,086
  2,188
  2,296
Total debt, $m
  1,012
  1,079
  1,153
  1,233
  1,319
  1,411
  1,509
  1,613
  1,724
  1,841
  1,966
  2,098
  2,238
  2,385
  2,541
  2,705
  2,878
  3,061
  3,253
  3,456
  3,670
  3,894
  4,131
  4,379
  4,641
  4,916
  5,205
  5,509
  5,829
  6,165
  6,518
Total liabilities, $m
  2,017
  2,084
  2,158
  2,238
  2,324
  2,416
  2,514
  2,618
  2,729
  2,846
  2,971
  3,103
  3,243
  3,390
  3,546
  3,710
  3,883
  4,066
  4,258
  4,461
  4,675
  4,899
  5,136
  5,384
  5,646
  5,921
  6,210
  6,514
  6,834
  7,170
  7,523
Total equity, $m
  988
  687
  712
  738
  766
  797
  829
  863
  900
  939
  980
  1,023
  1,069
  1,118
  1,169
  1,224
  1,281
  1,341
  1,404
  1,471
  1,542
  1,616
  1,694
  1,776
  1,862
  1,953
  2,048
  2,148
  2,254
  2,365
  2,481
Total liabilities and equity, $m
  3,005
  2,771
  2,870
  2,976
  3,090
  3,213
  3,343
  3,481
  3,629
  3,785
  3,951
  4,126
  4,312
  4,508
  4,715
  4,934
  5,164
  5,407
  5,662
  5,932
  6,217
  6,515
  6,830
  7,160
  7,508
  7,874
  8,258
  8,662
  9,088
  9,535
  10,004
Debt-to-equity ratio
  1.024
  1.570
  1.620
  1.670
  1.720
  1.770
  1.820
  1.870
  1.920
  1.960
  2.010
  2.050
  2.090
  2.130
  2.170
  2.210
  2.250
  2.280
  2.320
  2.350
  2.380
  2.410
  2.440
  2.470
  2.490
  2.520
  2.540
  2.560
  2.590
  2.610
  2.630
Adjusted equity ratio
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248
  0.248

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  127
  106
  112
  117
  124
  131
  138
  146
  154
  163
  172
  237
  247
  259
  271
  283
  297
  311
  326
  342
  359
  377
  395
  415
  436
  458
  481
  506
  531
  558
  587
Depreciation, amort., depletion, $m
  98
  122
  123
  125
  127
  129
  131
  134
  136
  139
  142
  71
  74
  77
  81
  85
  89
  93
  97
  102
  107
  112
  117
  123
  129
  135
  142
  149
  156
  164
  172
Funds from operations, $m
  189
  228
  235
  243
  251
  260
  269
  279
  290
  302
  314
  307
  321
  336
  352
  368
  386
  404
  424
  444
  466
  489
  513
  538
  565
  593
  623
  654
  687
  722
  759
Change in working capital, $m
  -27
  21
  23
  24
  26
  28
  30
  32
  34
  36
  38
  40
  43
  45
  48
  50
  53
  56
  59
  62
  65
  69
  72
  76
  80
  84
  88
  93
  98
  103
  108
Cash from operations, $m
  216
  207
  212
  218
  225
  232
  239
  248
  257
  266
  276
  267
  279
  291
  304
  318
  333
  348
  365
  382
  401
  420
  441
  462
  485
  509
  535
  562
  590
  620
  651
Maintenance CAPEX, $m
  0
  -46
  -48
  -49
  -51
  -53
  -55
  -57
  -60
  -62
  -65
  -68
  -71
  -74
  -77
  -81
  -85
  -89
  -93
  -97
  -102
  -107
  -112
  -117
  -123
  -129
  -135
  -142
  -149
  -156
  -164
New CAPEX, $m
  -67
  -22
  -24
  -26
  -28
  -30
  -32
  -34
  -36
  -38
  -41
  -43
  -46
  -48
  -51
  -54
  -57
  -60
  -63
  -66
  -70
  -73
  -77
  -81
  -85
  -90
  -95
  -99
  -104
  -110
  -115
Cash from investing activities, $m
  -77
  -68
  -72
  -75
  -79
  -83
  -87
  -91
  -96
  -100
  -106
  -111
  -117
  -122
  -128
  -135
  -142
  -149
  -156
  -163
  -172
  -180
  -189
  -198
  -208
  -219
  -230
  -241
  -253
  -266
  -279
Free cash flow, $m
  139
  139
  140
  143
  145
  149
  152
  156
  160
  165
  170
  156
  162
  169
  176
  183
  191
  200
  209
  219
  229
  240
  251
  264
  277
  290
  305
  320
  337
  354
  372
Issuance/(repayment) of debt, $m
  -75
  68
  74
  80
  86
  92
  98
  104
  111
  118
  125
  132
  140
  147
  156
  164
  173
  183
  192
  203
  213
  225
  236
  249
  262
  275
  289
  304
  320
  336
  353
Issuance/(repurchase) of shares, $m
  -43
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -120
  68
  74
  80
  86
  92
  98
  104
  111
  118
  125
  132
  140
  147
  156
  164
  173
  183
  192
  203
  213
  225
  236
  249
  262
  275
  289
  304
  320
  336
  353
Total cash flow (excl. dividends), $m
  15
  206
  215
  223
  231
  240
  250
  260
  271
  283
  295
  288
  302
  316
  332
  348
  365
  383
  401
  421
  442
  465
  488
  512
  538
  566
  594
  624
  656
  690
  725
Retained Cash Flow (-), $m
  7
  -23
  -24
  -26
  -28
  -30
  -32
  -34
  -37
  -39
  -41
  -44
  -46
  -49
  -51
  -54
  -57
  -60
  -63
  -67
  -70
  -74
  -78
  -82
  -86
  -91
  -95
  -100
  -105
  -111
  -116
Prev. year cash balance distribution, $m
 
  324
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  507
  190
  196
  203
  210
  218
  226
  235
  244
  254
  245
  256
  268
  280
  293
  307
  322
  338
  355
  372
  390
  410
  430
  452
  475
  499
  524
  551
  579
  608
Discount rate, %
 
  5.80
  6.09
  6.39
  6.71
  7.05
  7.40
  7.77
  8.16
  8.57
  9.00
  9.45
  9.92
  10.42
  10.94
  11.48
  12.06
  12.66
  13.29
  13.96
  14.66
  15.39
  16.16
  16.97
  17.81
  18.71
  19.64
  20.62
  21.65
  22.74
  23.87
PV of cash for distribution, $m
 
  479
  169
  163
  157
  149
  142
  134
  125
  116
  107
  91
  82
  74
  66
  57
  50
  42
  36
  30
  24
  19
  15
  12
  9
  7
  5
  3
  2
  2
  1
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Moog Inc. designs, manufactures, and integrates precision motion and fluid controls and systems for original equipment manufacturers and end users in the aerospace, defense, and industrial markets worldwide. Its Aircraft Controls segment offers primary and secondary flight controls for military and commercial aircrafts; aftermarket support services; and ground-based navigation aids. The company’s Space and Defense Controls segment provides controls for satellites, space vehicles, launch vehicles, armored combat vehicles, tactical and strategic missiles, security and surveillance, and other defense applications; and gun aiming, stabilization, and automatic ammunition loading for armored combat vehicles. This segment also offers steering tactical and strategic missiles; and weapons stores management systems for light attack aerial reconnaissance, ground, and sea platforms. Its Industrial Systems segment provides systems for applications in injection and blow molding machinery, metal forming presses, and heavy industry customers in steel and aluminum production; and supplies solutions for power generation applications, electromechanical motion simulation bases, medical training simulators, and custom test systems and controls. This segment also offers systems and components for applications in oil and gas exploration and production; and electric pitch controls and blade monitoring systems for wind turbines. The company’s Components segment provides slip rings, fiber optic rotary joints, and motors; infusion pumps and associated administration sets; enteral clinical nutrition products, such as portable and stationary pumps with disposable sets; ultrasonic and optical sensors, and surgical hand pieces; electromechanical actuators; fiber optic modems; avionic instrumentation; subsea navigation and control systems; acoustic sensors and sonars; and optical switches and resolvers. Moog Inc. was founded in 1951 and is headquartered in East Aurora, New York.

FINANCIAL RATIOS  of  Moog Cl A (MOG-A)

Valuation Ratios
P/E Ratio 20.9
Price to Sales 1.1
Price to Book 2.7
Price to Tangible Book
Price to Cash Flow 12.3
Price to Free Cash Flow 17.8
Growth Rates
Sales Growth Rate -4.5%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -17.3%
Cap. Spend. - 3 Yr. Gr. Rate -6.3%
Financial Strength
Quick Ratio 325
Current Ratio 0
LT Debt to Equity 102.3%
Total Debt to Equity 102.4%
Interest Coverage 6
Management Effectiveness
Return On Assets 5%
Ret/ On Assets - 3 Yr. Avg. 5%
Return On Total Capital 6.2%
Ret/ On T. Cap. - 3 Yr. Avg. 6.5%
Return On Equity 12.8%
Return On Equity - 3 Yr. Avg. 11.7%
Asset Turnover 0.8
Profitability Ratios
Gross Margin 29.5%
Gross Margin - 3 Yr. Avg. 29.6%
EBITDA Margin 12.6%
EBITDA Margin - 3 Yr. Avg. 12.7%
Operating Margin 7.2%
Oper. Margin - 3 Yr. Avg. 7.6%
Pre-Tax Margin 7.2%
Pre-Tax Margin - 3 Yr. Avg. 7.6%
Net Profit Margin 5.3%
Net Profit Margin - 3 Yr. Avg. 5.5%
Effective Tax Rate 28.3%
Eff/ Tax Rate - 3 Yr. Avg. 28.1%
Payout Ratio 0%

MOG-A stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the MOG-A stock intrinsic value calculation we used $2412 million for the last fiscal year's total revenue generated by Moog Cl A. The default revenue input number comes from 2016 income statement of Moog Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our MOG-A stock valuation model: a) initial revenue growth rate of 3.4% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 5.8%, whose default value for MOG-A is calculated based on our internal credit rating of Moog Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Moog Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of MOG-A stock the variable cost ratio is equal to 90.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $62 million in the base year in the intrinsic value calculation for MOG-A stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Moog Cl A.

Corporate tax rate of 27% is the nominal tax rate for Moog Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the MOG-A stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for MOG-A are equal to 27.3%.

Life of production assets of 14.3 years is the average useful life of capital assets used in Moog Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for MOG-A is equal to 25.5%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $988 million for Moog Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 35.606 million for Moog Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Moog Cl A at the current share price and the inputted number of shares is $2.6 billion.

RELATED COMPANIES Price Int.Val. Rating
HON Honeywell Inte 136.98 126.43  hold
UTX United Technol 118.69 155.26  buy
TDG TransDigm Grou 282.49 94.81  str.sell
GD General Dynami 193.84 201.80  hold
DCO Ducommun 29.78 2.56  str.sell
COL Rockwell Colli 109.02 89.00  hold
WWD Woodward 70.43 40.75  sell

COMPANY NEWS

▶ ETFs with exposure to Moog, Inc. : July 24, 2017   [Jul-24-17 05:21PM  Capital Cube]
▶ ETFs with exposure to Moog, Inc. : July 14, 2017   [Jul-14-17 03:38PM  Capital Cube]
▶ Boeing Roundup: Layoffs coming for 50 executives $3 billion Iran deal   [Jun-14-17 01:45PM  American City Business Journals]
▶ Western NY-based Moog Inc. to expand locally, add 200 jobs   [May-25-17 07:17AM  Associated Press]
▶ ETFs with exposure to Moog, Inc. : May 19, 2017   [May-19-17 02:00PM  Capital Cube]
▶ ETFs with exposure to Moog, Inc. : May 3, 2017   [May-03-17 04:05PM  Capital Cube]
▶ Moog Keeps Gaining Altitude   [Apr-28-17 09:56AM  Motley Fool]
▶ Moog posts 2Q profit   [08:06AM  Associated Press]
▶ Moog Reports Second Quarter Results   [07:55AM  GlobeNewswire]
▶ Moog Inc. Announces Second Quarter 2017 Earnings Webcast   [Apr-21-17 05:36PM  GlobeNewswire]
▶ Moog, Inc. Value Analysis (NYSE:MOG.A) : April 17, 2017   [Apr-17-17 01:35PM  Capital Cube]
▶ Moog Inc. Announces Acquisition   [Feb-17-17 09:33AM  GlobeNewswire]
▶ ETFs with exposure to Moog, Inc. : February 2, 2017   [Feb-02-17 02:03PM  Capital Cube]
▶ Moog posts 1Q profit   [08:22AM  Associated Press]
▶ Is Moog Inc (MOG.A) A Good Stock To Buy?   [Dec-08-16 02:09PM  at Insider Monkey]
▶ Moog Falls After Predicting a Tough 2017   [Nov-04-16 06:08PM  at Motley Fool]
▶ Kraken Reports 2015 Financial Results   [06:30AM  Marketwired]
▶ Moog Inc. Announces Second Quarter 2016 Earnings Webcast   [Apr-21-16 04:12PM  Marketwired]
Stock chart of MOG-A Financial statements of MOG-A Annual reports of MOG-A
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.