|
Market Closed -
NYSE
01:30:03 25/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 352.67 USD | -0.67% |
|
-5.01% | +8.99% |
| 24/08 | Weekly earnings calendar: Nvidia steals the show |  |
| 19/08 | Deutsche Bank Adjusts HEICO Price Target to $421 From $403, Maintains Buy 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 | 41,385 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | 7.94% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 43,340 | 42,353 | 41,182 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | 7.57% | -2.28% | -2.77% |
| P/E | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 58.1x | 51.3x | 45.1x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 9.47x | 8.28x | 7.27x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 2.4x | 3.9x | 3.3x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 7.85x | 7.12x | 6.55x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 8.22x | 7.28x | 6.52x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 29.3x | 25.8x | 23x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 34.6x | 30.3x | 26.7x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 46.4x | 37.3x | 33x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.16% | 2.68% | 3.03% |
| 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 | 6.07 | 6.878 | 7.821 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 4.1% | 3.93% | 3.74% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,273 | 5,817 | 6,320 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,478 | 1,643 | 1,789 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,253 | 1,399 | 1,540 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 853.7 | 964.5 | 1,091 |
| Net Debt 1 | 128.2 | 150.8 | 2,307 | 2,067 | 1,950 | 1,955 | 967.6 | -203.5 |
| Reference price 2 | 139.39 | 162.64 | 158.41 | 244.95 | 317.77 | 352.67 | 352.67 | 352.67 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.1x | 8.22x | 29.32x | 0.07% | 4.14TCr | |
| 34.05x | 3.74x | 17.02x | 1.22% | 16TCr | |
| 47.99x | 10.73x | 33.3x | 0.2% | 11TCr | |
| 33.15x | 9.29x | 17.71x | -.--% | 6.63TCr | |
| 39.41x | 6.02x | 26.82x | 0.17% | 2.27TCr | |
| 19.85x | 2.09x | 11x | 1.33% | 2.22TCr | |
| 183x | - | - | - | 1.45TCr | |
| 20.43x | 1.55x | 11.1x | -.--% | 813.07Cr | |
| 45.08x | - | - | - | 775.07Cr | |
| 52.29x | 3.17x | 16.53x | - | 482.49Cr | |
| Average | 53.34x | 5.60x | 20.35x | 0.43% | 4.57TCr | |
| Weighted average by Cap. | 43.74x | 6.69x | 22.31x | 0.6% |
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
