Valuation HEICO Corporation

Stocks

Market Closed - NYSE Other stock markets 01:30:02 01/08/2026 am IST			5-day change	1st Jan Change
356.36 ^USD	+0.62%		+1.93%	+10.13%

16/07	HEICO Closes Offering of Senior Notes	MT
15/07	Morgan Stanley Lifts Price Target on HEICO to $370 From $360, Keeps Equalweight 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	41,424	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	8.04%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	43,379	42,393	41,235
Change	-	8.83%	10.9%	46.31%	27.58%	7.66%	-2.27%	-2.73%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	58.9x	52x	45.8x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.57x	8.37x	7.36x
PEG	-	4.1x	3.9x	2.6x	1.9x	2.5x	3.9x	3.4x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.87x	7.13x	6.57x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	8.24x	7.3x	6.54x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	29.4x	25.8x	23.1x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	34.7x	30.4x	26.9x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	46.6x	37.8x	33.8x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.14%	2.65%	2.96%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2486	0.2703	0.2926
Rate of return	0.13%	0.11%	0.13%	0.09%	0.07%	0.07%	0.08%	0.08%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.052	6.858	7.787
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	4.11%	3.94%	3.76%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,265	5,807	6,305
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,478	1,642	1,787
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,250	1,395	1,534
Net income ¹	304.2	351.7	403.6	514.1	690.4	849.9	960.6	1,084
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	1,954	968.1	-189.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	356.36	356.36	356.36
Nbr of stocks (in thousands)	1,35,384	1,36,592	1,38,187	1,38,598	1,39,206	1,39,738	-	-
Announcement Date	15/12/21	19/12/22	18/12/23	17/12/24	18/12/25	-	-	-

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.($)
HEICO CORPORATION	58.88x	8.24x	29.36x	0.07%	4.14TCr
SAFRAN	34.31x	3.74x	17.13x	1.22%	16TCr
HOWMET AEROSPACE INC.	54.22x	11.89x	37.22x	0.18%	11TCr
TRANSDIGM GROUP INC.	35.81x	9.65x	18.45x	1.33%	7.02TCr
CURTISS-WRIGHT CORPORATION	47.71x	7.1x	31.65x	0.14%	2.67TCr
MTU AERO ENGINES AG	20.78x	2.17x	11.46x	1.05%	2.24TCr
AECC AVIATION POWER CO.,LTD	157.82x	-	-	-	1.37TCr
STANDARDAERO, INC.	24.88x	1.79x	12.92x	-.--%	974.48Cr
AVIC AIRBORNE SYSTEMS CO., LTD.	46.29x	-	-	-	808.5Cr
MDA SPACE LTD.	54.13x	3.49x	18.19x	-	490.49Cr
Average	53.48x	6.01x	22.05x	0.57%	4.71TCr
Weighted average by Cap.	45.38x	7.20x	24.01x	0.77%