Valuation HEICO Corporation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:32 2026-07-17 EDT			5-day change	1st Jan Change
299.80 ^EUR	-0.20%		-2.40%	+6.79%

07-16	HEICO Closes Offering of Senior Notes	MT
07-15	Morgan Stanley Lifts Price Target on HEICO to $370 From $360, Keeps Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,759	19,315	19,279	29,515	38,342	40,058	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	4.48%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	42,013	41,027	39,869
Change	-	8.83%	10.9%	46.31%	27.58%	4.27%	-2.35%	-2.82%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	56.6x	50x	44x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.2x	8.05x	7.07x
PEG	-	4.1x	3.9x	2.6x	1.9x	2.4x	3.8x	3.2x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.61x	6.9x	6.35x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.98x	7.07x	6.32x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	28.4x	25x	22.3x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	33.6x	29.4x	26x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	45.2x	36.5x	32.7x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.21%	2.74%	3.06%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2486	0.2703	0.2926
Rate of return	0.13%	0.11%	0.13%	0.09%	0.07%	0.07%	0.08%	0.09%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.052	6.858	7.787
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	4.11%	3.94%	3.76%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,265	5,807	6,305
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,478	1,642	1,787
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,250	1,395	1,534
Net income ¹	304.2	351.7	403.6	514.1	690.4	849.9	960.6	1,084
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	1,954	968.1	-189.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	342.66	342.66	342.66
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,738	-	-
Announcement Date	12/15/21	12/19/22	12/18/23	12/17/24	12/18/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAFRAN	34.13x	3.71x	17.13x	1.22%	156B
HOWMET AEROSPACE INC.	52.34x	11.48x	35.96x	0.19%	109B
TRANSDIGM GROUP INC.	34.58x	9.4x	17.98x	1.37%	67.93B
CURTISS-WRIGHT CORPORATION	46.61x	6.94x	30.93x	0.14%	26.15B
MTU AERO ENGINES AG	19.63x	2.05x	10.74x	1.35%	21.03B
AECC AVIATION POWER CO.,LTD	146.95x	-	-	-	12.71B
STANDARDAERO, INC.	22.67x	1.66x	11.95x	-.--%	8.89B
AVIC AIRBORNE SYSTEMS CO., LTD.	44.61x	-	-	-	7.77B
Average	50.19x	5.87x	20.78x	0.71%	51.22B
Weighted average by Cap.	42.55x	6.96x	23.02x	0.86%