Valuation HEICO Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:56:51 2026-09-18 EDT			5-day change	1st Jan Change
258.80 ^EUR	-0.46%		-1.19%	-4.58%

09-15	Guggenheim Initiates Coverage on HEICO With Neutral Rating	MT
09-08	Truist Raises Price Target on HEICO to $412 From $397, Keeps Buy 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	35,045	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	-8.6%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	37,149	36,111	34,944
Change	-	8.83%	10.9%	46.31%	27.58%	-7.8%	-2.79%	-3.23%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	47x	41.5x	36.7x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	7.91x	6.85x	6.02x
PEG	-	4.1x	3.9x	2.6x	1.9x	1.6x	3.1x	2.8x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	6.5x	5.83x	5.35x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	6.89x	6.01x	5.33x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	24.2x	21x	18.5x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	28.5x	24.6x	21.5x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	38x	31.5x	27.7x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.63%	3.17%	3.61%
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%	0.1%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.306	7.138	8.078
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	6,008	6,550
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,534	1,717	1,886
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,304	1,469	1,626
Net income ¹	304.2	351.7	403.6	514.1	690.4	890.6	1,008	1,141
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	2,104	1,066	-101.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	296.48	296.48	296.48
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

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	33.22x	3.65x	16.54x	1.24%	158B
HOWMET AEROSPACE INC.	41.11x	9.25x	28.68x	0.23%	90.03B
TRANSDIGM GROUP INC.	29.78x	8.62x	16.44x	-.--%	59.48B
HEICO CORPORATION	47.01x	6.89x	24.22x	0.08%	35.05B
MTU AERO ENGINES AG	19.44x	2.05x	10.77x	1.36%	21.38B
CURTISS-WRIGHT CORPORATION	36.51x	5.57x	24.75x	0.18%	20.96B
AECC AVIATION POWER CO.,LTD	196.85x	-	-	-	15.65B
AVIC AIRBORNE SYSTEMS CO., LTD.	47.58x	-	-	-	8.2B
STANDARDAERO, INC.	19.01x	1.42x	10.24x	-.--%	7.33B
Average	52.28x	5.35x	18.81x	0.44%	46.21B
Weighted average by Cap.	41.24x	5.95x	20.01x	0.64%