|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 335.44 USD | -1.11% |
|
+1.69% | +4.16% |
| 06-10 | Heico Exxelia Unit Acquires CalRamic Technologies | MT |
| 06-04 | HEICO: Gold from aging fleets, or how to capitalize on Airbus and Boeing delays |  |
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 | 39,926 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | 4.13% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 41,856 | 40,800 | 39,725 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | 3.88% | -2.52% | -2.63% |
| P/E Ratio | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 56.3x | 50x | 43.6x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 9.15x | 8.02x | 7.09x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 2.5x | 4x | 3x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 7.57x | 6.95x | 6.38x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 7.93x | 7.1x | 6.35x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 28.2x | 25.3x | 22.5x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 33.4x | 29.7x | 26.2x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 45.3x | 36.4x | 32.7x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.21% | 2.75% | 3.06% |
| Dividend per Share 2 | 0.18 | 0.18 | 0.2 | 0.21 | 0.23 | 0.2495 | 0.2722 | 0.3144 |
| 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 | 6.024 | 6.78 | 7.773 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 4.14% | 4.01% | 4.04% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,276 | 5,749 | 6,256 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,484 | 1,610 | 1,764 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,255 | 1,373 | 1,517 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 849.3 | 947.2 | 1,081 |
| Net Debt 1 | 128.2 | 150.8 | 2,307 | 2,067 | 1,950 | 1,930 | 873.9 | -201.2 |
| Reference price 2 | 139.39 | 162.64 | 158.41 | 244.95 | 317.77 | 339.22 | 339.22 | 339.22 |
| Nbr of stocks (in thousands) | 135,384 | 136,592 | 138,187 | 138,598 | 139,206 | 139,659 | - | - |
| Announcement Date | 12/15/21 | 12/19/22 | 12/18/23 | 12/17/24 | 12/18/25 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 56.31x | 7.93x | 28.2x | 0.07% | 39.93B | |
| 30.8x | 3.32x | 15.45x | 1.36% | 141B | |
| 50.89x | 11.19x | 35.04x | 0.2% | 106B | |
| 35.82x | 9.62x | 18.38x | 1.33% | 70.34B | |
| 50.13x | 7.48x | 33.18x | 0.14% | 27.97B | |
| 17.67x | 1.85x | 9.67x | 1.51% | 19.01B | |
| 173.59x | - | - | - | 15.02B | |
| 22.06x | 1.63x | 11.74x | -.--% | 8.63B | |
| 43.8x | - | - | - | 7.63B | |
| 68.73x | 4.21x | 21.89x | - | 5.65B | |
| Average | 54.98x | 5.90x | 21.69x | 0.66% | 44.11B | |
| Weighted average by Cap. | 44.79x | 7.00x | 23.05x | 0.83% |
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
