|
Market Closed -
Sao Paulo
15:32:20 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 160.25 BRL | -4.09% |
|
-2.55% | -12.91% |
| 09-08 | Truist Raises Price Target on HEICO to $412 From $397, Keeps Buy Rating | MT |
| 08-28 | Deutsche Bank Lifts Price Target on HEICO to $425 From $421, Keeps Buy Rating | MT |
Company Valuation: HEICO Corporation
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 | 36,901 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | -3.76% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 39,012 | 37,928 | 36,775 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | -3.18% | -2.78% | -3.04% |
| P/E | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 49.6x | 43.8x | 38.7x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 8.34x | 7.22x | 6.34x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 1.7x | 3.3x | 2.9x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 6.84x | 6.15x | 5.64x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 7.23x | 6.32x | 5.62x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 25.5x | 22.1x | 19.5x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 30x | 25.9x | 22.6x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 40x | 32.9x | 29.5x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.5% | 3.04% | 3.39% |
| Dividend per Share 2 | 0.18 | 0.18 | 0.2 | 0.21 | 0.23 | 0.2471 | 0.2712 | 0.2907 |
| Rate of return | 0.13% | 0.11% | 0.13% | 0.09% | 0.07% | 0.08% | 0.09% | 0.09% |
| EPS 2 | 2.21 | 2.55 | 2.91 | 3.67 | 4.9 | 6.302 | 7.13 | 8.07 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 3.92% | 3.8% | 3.6% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,393 | 6,003 | 6,548 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,532 | 1,713 | 1,883 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,301 | 1,467 | 1,624 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 889.8 | 1,007 | 1,138 |
| Net Debt 1 | 128.2 | 150.8 | 2,307 | 2,067 | 1,950 | 2,110 | 1,027 | -126.7 |
| Reference price 2 | 139.39 | 162.64 | 158.41 | 244.95 | 317.77 | 312.32 | 312.32 | 312.32 |
| Nbr of stocks (in thousands) | 135,384 | 136,592 | 138,187 | 138,598 | 139,206 | 139,757 | - | - |
| Announcement Date | 12/15/21 | 12/19/22 | 12/18/23 | 12/17/24 | 12/18/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.42x | 3.67x | 16.65x | 1.24% | 161B | |
| 42.2x | 9.48x | 29.41x | 0.22% | 92.33B | |
| 31.67x | 9x | 17.17x | -.--% | 63.3B | |
| 50.16x | 7.31x | 25.74x | 0.08% | 37.33B | |
| 19.97x | 2.1x | 11.04x | 1.32% | 22.24B | |
| 36.85x | 5.62x | 25.03x | 0.18% | 21.15B | |
| 206.25x | - | - | - | 16.38B | |
| 49.08x | - | - | - | 8.45B | |
| 20.35x | 1.52x | 10.9x | -.--% | 7.96B | |
| Average | 54.44x | 5.53x | 19.42x | 0.43% | 47.78B | |
| Weighted average by Cap. | 42.62x | 6.14x | 20.49x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HEI Stock
- H1EI34 Stock
- Valuation HEICO Corporation
Select your edition
All financial news and data tailored to specific country editions
