Intrinsic value of Moog Cl A - MOG-A

Previous Close

$89.33

  Intrinsic Value

$73.96

stock screener

  Rating & Target

hold

-17%

Previous close

$89.33

 
Intrinsic value

$73.96

 
Up/down potential

-17%

 
Rating

hold

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

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   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
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  3.57
  3.60
  3.74
  3.87
  3.98
  4.08
  4.17
  4.26
  4.33
  4.40
  4.46
  4.51
  4.56
  4.60
  4.64
  4.68
  4.71
  4.74
  4.77
  4.79
  4.81
  4.83
  4.85
  4.86
  4.88
  4.89
  4.90
  4.91
  4.92
  4.93
  4.93
Revenue, $m
  2,498
  2,588
  2,685
  2,789
  2,899
  3,018
  3,144
  3,278
  3,419
  3,570
  3,729
  3,897
  4,075
  4,263
  4,461
  4,669
  4,889
  5,121
  5,365
  5,622
  5,893
  6,177
  6,477
  6,792
  7,123
  7,471
  7,837
  8,222
  8,626
  9,051
  9,498
Variable operating expenses, $m
 
  2,316
  2,400
  2,490
  2,585
  2,688
  2,797
  2,913
  3,035
  3,165
  3,303
  3,371
  3,525
  3,687
  3,858
  4,039
  4,229
  4,430
  4,641
  4,863
  5,097
  5,343
  5,602
  5,875
  6,161
  6,462
  6,779
  7,112
  7,462
  7,829
  8,216
Fixed operating expenses, $m
 
  83
  85
  87
  89
  92
  94
  96
  99
  101
  104
  106
  109
  112
  114
  117
  120
  123
  126
  129
  133
  136
  139
  143
  147
  150
  154
  158
  162
  166
  170
Total operating expenses, $m
  2,316
  2,399
  2,485
  2,577
  2,674
  2,780
  2,891
  3,009
  3,134
  3,266
  3,407
  3,477
  3,634
  3,799
  3,972
  4,156
  4,349
  4,553
  4,767
  4,992
  5,230
  5,479
  5,741
  6,018
  6,308
  6,612
  6,933
  7,270
  7,624
  7,995
  8,386
Operating income, $m
  182
  189
  200
  212
  225
  238
  253
  269
  285
  303
  322
  420
  441
  464
  488
  513
  540
  568
  598
  629
  663
  698
  735
  774
  815
  858
  904
  952
  1,003
  1,056
  1,112
EBITDA, $m
  272
  309
  321
  335
  349
  365
  382
  400
  419
  439
  461
  484
  508
  534
  561
  589
  620
  652
  686
  722
  759
  799
  841
  885
  932
  981
  1,032
  1,087
  1,144
  1,204
  1,268
Interest expense (income), $m
  34
  33
  36
  38
  41
  44
  47
  50
  54
  58
  62
  66
  70
  75
  80
  85
  91
  96
  102
  109
  116
  123
  130
  138
  146
  155
  164
  174
  184
  195
  206
Earnings before tax, $m
  182
  155
  164
  173
  183
  194
  206
  218
  231
  246
  261
  354
  371
  389
  408
  428
  449
  472
  495
  521
  547
  575
  605
  636
  669
  703
  740
  778
  819
  861
  906
Tax expense, $m
  42
  42
  44
  47
  50
  52
  56
  59
  63
  66
  70
  96
  100
  105
  110
  116
  121
  127
  134
  141
  148
  155
  163
  172
  181
  190
  200
  210
  221
  233
  245
Net income, $m
  141
  113
  120
  127
  134
  142
  150
  159
  169
  179
  190
  258
  271
  284
  298
  312
  328
  344
  362
  380
  399
  420
  441
  464
  488
  513
  540
  568
  598
  629
  662

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  368
  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
  3,091
  2,822
  2,928
  3,041
  3,162
  3,291
  3,428
  3,574
  3,729
  3,893
  4,067
  4,250
  4,444
  4,648
  4,864
  5,092
  5,332
  5,585
  5,851
  6,131
  6,426
  6,736
  7,063
  7,406
  7,767
  8,147
  8,546
  8,966
  9,407
  9,870
  10,357
Adjusted assets (=assets-cash), $m
  2,723
  2,822
  2,928
  3,041
  3,162
  3,291
  3,428
  3,574
  3,729
  3,893
  4,067
  4,250
  4,444
  4,648
  4,864
  5,092
  5,332
  5,585
  5,851
  6,131
  6,426
  6,736
  7,063
  7,406
  7,767
  8,147
  8,546
  8,966
  9,407
  9,870
  10,357
Revenue / Adjusted assets
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
  0.917
Average production assets, $m
  634
  657
  682
  708
  736
  767
  799
  832
  869
  907
  947
  990
  1,035
  1,083
  1,133
  1,186
  1,242
  1,301
  1,363
  1,428
  1,497
  1,569
  1,645
  1,725
  1,809
  1,898
  1,991
  2,088
  2,191
  2,299
  2,412
Working capital, $m
  997
  652
  677
  703
  731
  760
  792
  826
  862
  900
  940
  982
  1,027
  1,074
  1,124
  1,177
  1,232
  1,291
  1,352
  1,417
  1,485
  1,557
  1,632
  1,711
  1,795
  1,883
  1,975
  2,072
  2,174
  2,281
  2,393
Total debt, $m
  957
  1,024
  1,097
  1,175
  1,259
  1,347
  1,442
  1,543
  1,649
  1,762
  1,882
  2,008
  2,142
  2,283
  2,432
  2,588
  2,754
  2,928
  3,111
  3,304
  3,508
  3,721
  3,946
  4,183
  4,432
  4,693
  4,968
  5,257
  5,561
  5,881
  6,216
Total liabilities, $m
  1,876
  1,944
  2,017
  2,095
  2,179
  2,267
  2,362
  2,463
  2,569
  2,682
  2,802
  2,928
  3,062
  3,203
  3,352
  3,508
  3,674
  3,848
  4,031
  4,224
  4,428
  4,641
  4,866
  5,103
  5,352
  5,613
  5,888
  6,177
  6,481
  6,801
  7,136
Total equity, $m
  1,214
  878
  911
  946
  983
  1,023
  1,066
  1,112
  1,160
  1,211
  1,265
  1,322
  1,382
  1,446
  1,513
  1,584
  1,658
  1,737
  1,820
  1,907
  1,998
  2,095
  2,197
  2,303
  2,416
  2,534
  2,658
  2,788
  2,926
  3,070
  3,221
Total liabilities and equity, $m
  3,090
  2,822
  2,928
  3,041
  3,162
  3,290
  3,428
  3,575
  3,729
  3,893
  4,067
  4,250
  4,444
  4,649
  4,865
  5,092
  5,332
  5,585
  5,851
  6,131
  6,426
  6,736
  7,063
  7,406
  7,768
  8,147
  8,546
  8,965
  9,407
  9,871
  10,357
Debt-to-equity ratio
  0.788
  1.170
  1.210
  1.240
  1.280
  1.320
  1.350
  1.390
  1.420
  1.460
  1.490
  1.520
  1.550
  1.580
  1.610
  1.630
  1.660
  1.690
  1.710
  1.730
  1.760
  1.780
  1.800
  1.820
  1.830
  1.850
  1.870
  1.890
  1.900
  1.920
  1.930
Adjusted equity ratio
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311
  0.311

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  141
  113
  120
  127
  134
  142
  150
  159
  169
  179
  190
  258
  271
  284
  298
  312
  328
  344
  362
  380
  399
  420
  441
  464
  488
  513
  540
  568
  598
  629
  662
Depreciation, amort., depletion, $m
  90
  120
  121
  123
  125
  127
  129
  131
  133
  136
  139
  64
  67
  70
  73
  77
  80
  84
  88
  92
  97
  101
  106
  111
  117
  122
  128
  135
  141
  148
  156
Funds from operations, $m
  172
  233
  241
  250
  259
  269
  279
  290
  302
  315
  329
  322
  337
  354
  371
  389
  408
  428
  450
  472
  496
  521
  547
  575
  605
  636
  668
  703
  739
  777
  817
Change in working capital, $m
  -46
  23
  24
  26
  28
  30
  32
  34
  36
  38
  40
  42
  45
  47
  50
  53
  55
  58
  62
  65
  68
  72
  75
  79
  83
  88
  92
  97
  102
  107
  113
Cash from operations, $m
  218
  211
  217
  224
  231
  239
  247
  257
  267
  277
  289
  280
  293
  306
  321
  336
  353
  370
  388
  407
  428
  449
  472
  496
  521
  548
  576
  606
  637
  670
  705
Maintenance CAPEX, $m
  0
  -41
  -42
  -44
  -46
  -48
  -49
  -52
  -54
  -56
  -58
  -61
  -64
  -67
  -70
  -73
  -77
  -80
  -84
  -88
  -92
  -97
  -101
  -106
  -111
  -117
  -122
  -128
  -135
  -141
  -148
New CAPEX, $m
  -76
  -23
  -25
  -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
  -113
Cash from investing activities, $m
  -110
  -64
  -67
  -70
  -74
  -78
  -81
  -86
  -90
  -94
  -98
  -104
  -109
  -115
  -120
  -126
  -133
  -139
  -146
  -153
  -161
  -169
  -177
  -186
  -195
  -205
  -215
  -226
  -238
  -249
  -261
Free cash flow, $m
  108
  146
  150
  153
  157
  161
  166
  171
  177
  183
  190
  176
  184
  192
  201
  210
  220
  231
  242
  254
  267
  280
  295
  310
  326
  343
  361
  380
  400
  421
  443
Issuance/(repayment) of debt, $m
  -51
  67
  73
  78
  83
  89
  95
  101
  107
  113
  120
  126
  134
  141
  149
  157
  165
  174
  183
  193
  203
  214
  225
  237
  249
  262
  275
  289
  304
  319
  336
Issuance/(repurchase) of shares, $m
  -23
  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  
  -76
  67
  73
  78
  83
  89
  95
  101
  107
  113
  120
  126
  134
  141
  149
  157
  165
  174
  183
  193
  203
  214
  225
  237
  249
  262
  275
  289
  304
  319
  336
Total cash flow (excl. dividends), $m
  43
  214
  222
  231
  240
  250
  261
  272
  284
  296
  309
  302
  317
  333
  349
  367
  385
  405
  426
  447
  470
  494
  520
  546
  575
  604
  636
  669
  703
  740
  779
Retained Cash Flow (-), $m
  -226
  -32
  -33
  -35
  -38
  -40
  -43
  -45
  -48
  -51
  -54
  -57
  -60
  -64
  -67
  -71
  -75
  -79
  -83
  -87
  -92
  -97
  -102
  -107
  -112
  -118
  -124
  -130
  -137
  -144
  -151
Prev. year cash balance distribution, $m
 
  368
  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
 
  550
  190
  196
  203
  210
  218
  226
  235
  245
  255
  245
  257
  269
  282
  296
  311
  326
  343
  360
  378
  398
  418
  440
  462
  486
  512
  538
  566
  596
  627
Discount rate, %
 
  5.00
  5.25
  5.51
  5.79
  6.08
  6.38
  6.70
  7.04
  7.39
  7.76
  8.14
  8.55
  8.98
  9.43
  9.90
  10.39
  10.91
  11.46
  12.03
  12.63
  13.27
  13.93
  14.63
  15.36
  16.13
  16.93
  17.78
  18.67
  19.60
  20.58
PV of cash for distribution, $m
 
  524
  171
  167
  162
  156
  150
  144
  137
  129
  121
  104
  96
  88
  80
  72
  64
  56
  49
  42
  35
  29
  24
  19
  15
  12
  9
  6
  5
  3
  2
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. is a designer, manufacturer and integrator of precision motion and fluid controls and systems for a range of applications in aerospace and defense and industrial markets. The Company has five segments: Aircraft Controls, Space and Defense Controls, Industrial Systems, Components and Medical Devices. Its Aircraft Controls segment designs, manufactures and integrates primary and secondary flight controls for military and commercial aircraft, and provides aftermarket support. Its 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. Its Industrial Systems segment serves a global customer base across various markets. Its Components segment offers slip rings, fiber optic rotary joints, motors, sensors and handpieces product line. Its Medical Devices segment focuses on infusion therapy and enteral clinical nutrition.

FINANCIAL RATIOS  of  Moog Cl A (MOG-A)

Valuation Ratios
P/E Ratio 22.7
Price to Sales 1.3
Price to Book 2.6
Price to Tangible Book
Price to Cash Flow 14.7
Price to Free Cash Flow 22.5
Growth Rates
Sales Growth Rate 3.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 13.4%
Cap. Spend. - 3 Yr. Gr. Rate -0.8%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 78.8%
Total Debt to Equity 78.8%
Interest Coverage 6
Management Effectiveness
Return On Assets 5.5%
Ret/ On Assets - 3 Yr. Avg. 5.1%
Return On Total Capital 6.8%
Ret/ On T. Cap. - 3 Yr. Avg. 6.4%
Return On Equity 12.8%
Return On Equity - 3 Yr. Avg. 12.3%
Asset Turnover 0.8
Profitability Ratios
Gross Margin 29.3%
Gross Margin - 3 Yr. Avg. 29.3%
EBITDA Margin 12.2%
EBITDA Margin - 3 Yr. Avg. 12.4%
Operating Margin 7.3%
Oper. Margin - 3 Yr. Avg. 7.2%
Pre-Tax Margin 7.3%
Pre-Tax Margin - 3 Yr. Avg. 7.2%
Net Profit Margin 5.6%
Net Profit Margin - 3 Yr. Avg. 5.4%
Effective Tax Rate 23.1%
Eff/ Tax Rate - 3 Yr. Avg. 26.6%
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 $2498 million for the last fiscal year's total revenue generated by Moog Cl A. The default revenue input number comes from 2017 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 3.6% 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%, 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 89.6%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $81 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 25.4%.

Life of production assets of 15.5 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 25.2%. 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 - $1214 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 36.154 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 $3.2 billion.

RELATED COMPANIES Price Int.Val. Rating
HON Honeywell Inte 158.41 134.30  hold
UTX United Technol 134.42 194.86  str.buy
TDG TransDigm Grou 294.44 84.01  str.sell
GD General Dynami 208.52 203.56  hold
DCO Ducommun 29.24 2.49  str.sell
COL Rockwell Colli 136.85 829.56  str.buy
WWD Woodward 80.15 48.17  sell

COMPANY NEWS

▶ ETFs with exposure to Moog, Inc. : December 12, 2017   [Dec-12-17 01:40PM  Capital Cube]
▶ ETFs with exposure to Moog, Inc. : November 17, 2017   [Nov-17-17 12:26PM  Capital Cube]
▶ Moog Keeps Flying Skyward   [Nov-03-17 05:35PM  Motley Fool]
▶ Moog posts 4Q profit   [08:29AM  Associated Press]
▶ Moog Aircraft Services Asia Incorporated in Singapore   [Oct-03-17 06:30PM  GlobeNewswire]
▶ Gabelli & Companys Aerospace & Defense Conference   [Sep-05-17 09:11AM  Business Wire]
▶ Gabelli & Companys Aerospace & Defense Conference   [Aug-24-17 07:00AM  Business Wire]
▶ Gabelli & Companys Aerospace & Defense Conference   [Aug-16-17 09:08AM  Business Wire]
▶ Moog posts 3Q profit   [Jul-28-17 11:18PM  Associated Press]
▶ Moog Reports Third Quarter Results   [07:55AM  GlobeNewswire]
▶ 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. 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]
Financial statements 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

ASSET ALLOCATION

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

Copyright © X-FIN.com 2005-2018. All rigths reserved.