|
Market Closed -
NYSE
16:00:03 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 309.87 USD | +0.40% |
|
+3.89% | -4.24% |
| 10-16 | Morgan Stanley Adjusts Price Target on HEICO to $345 From $365 | MT |
| 09-15 | Guggenheim Initiates Coverage on HEICO With Neutral 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 | 36,815 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | -3.98% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 38,916 | 37,871 | 36,702 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | -3.41% | -2.69% | -3.09% |
| P/E | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 48.9x | 43x | 38.1x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 8.27x | 7.16x | 6.29x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 1.7x | 3.1x | 3x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 6.81x | 6.11x | 5.61x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 7.2x | 6.29x | 5.59x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 25.3x | 22x | 19.4x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 29.6x | 25.6x | 22.4x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 39.9x | 33x | 29x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.5% | 3.03% | 3.44% |
| 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 | 6.335 | 7.204 | 8.128 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 3.9% | 3.76% | 3.58% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,407 | 6,022 | 6,560 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,538 | 1,721 | 1,891 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,315 | 1,482 | 1,636 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 890.6 | 1,015 | 1,143 |
| Net Debt 1 | 128.2 | 150.8 | 2,307 | 2,067 | 1,950 | 2,101 | 1,056 | -113.3 |
| Reference price 2 | 139.39 | 162.64 | 158.41 | 244.95 | 317.77 | 309.87 | 309.87 | 309.87 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 48.92x | 7.2x | 25.3x | 0.08% | 36.81B | |
| 36.07x | 6.64x | 27.8x | 0.57% | 326B | |
| 32.11x | 3x | 17.79x | 1.47% | 261B | |
| 26.79x | 1.79x | 13.25x | 1.71% | 177B | |
| 31.53x | 4.61x | 19.29x | 1.08% | 150B | |
| -523.45x | 1.78x | 40.68x | -.--% | 150B | |
| 31.76x | 3.48x | 15.76x | 1.3% | 148B | |
| 18.15x | 1.75x | 12.5x | 2.54% | 127B | |
| 20.25x | 1.72x | 14.04x | 1.84% | 92.99B | |
| 40.1x | 9.05x | 28.08x | 0.24% | 88.12B | |
| Average | -23.78x | 4.10x | 21.45x | 1.08% | 155.7B | |
| Weighted average by Cap. | -22.40x | 3.97x | 21.63x | 1.12% |
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
- Valuation HEICO Corporation
Select your edition
All financial news and data tailored to specific country editions
