Valuation HEICO Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 14:24:13 2026-06-19 EDT			5-day change	1st Jan Change
293.20 ^EUR	+0.41%		+0.07%	+5.08%

06-17	Heico Corporation Announces Fourth Amendment to Revolving Credit Agreement Updates Credit Facility Terms	CI
06-15	HEICO Raises Semiannual Cash Dividend by 8% to $0.13 a Share; Payable July 15 to Holders of Record on July 1	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	39,516	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	3.06%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	41,446	40,390	39,315
Change	-	8.83%	10.9%	46.31%	27.58%	2.86%	-2.55%	-2.66%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	56x	49.7x	43.4x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.09x	7.97x	7.04x
PEG	-	4.1x	3.9x	2.6x	1.9x	2.4x	4x	3x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.49x	6.87x	6.32x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.86x	7.03x	6.28x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	27.9x	25.1x	22.3x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	33x	29.4x	25.9x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	44.9x	36.3x	32.3x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.23%	2.75%	3.09%
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	337.10	337.10	337.10
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

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	34.79x	3.77x	17.51x	1.2%	159B
HOWMET AEROSPACE INC.	53.41x	11.71x	36.72x	0.19%	111B
TRANSDIGM GROUP INC.	37.83x	10.02x	19.16x	1.25%	74.3B
CURTISS-WRIGHT CORPORATION	51.1x	7.63x	33.82x	0.14%	28.52B
MTU AERO ENGINES AG	19.66x	2.05x	10.69x	1.35%	21.06B
AECC AVIATION POWER CO.,LTD	177.36x	-	-	-	15.39B
STANDARDAERO, INC.	23.59x	1.72x	12.42x	-.--%	9.23B
AVIC AIRBORNE SYSTEMS CO., LTD.	44.82x	-	-	-	7.82B
MDA SPACE LTD.	67x	4.1x	21.32x	-	5.46B
Average	56.62x	5.86x	21.66x	0.69%	47.95B
Weighted average by Cap.	45.88x	7.21x	23.76x	0.84%