|
Market Closed -
NYSE
01:30:03 25/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 306.33 USD | -1.37% |
|
+2.30% | -5.33% |
| 15/09 | Guggenheim Initiates Coverage on HEICO With Neutral Rating | MT |
| 08/09 | Truist Raises Price Target on HEICO to $412 From $397, Keeps 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 | 36,313 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | -5.29% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 38,417 | 37,379 | 36,212 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | -4.65% | -2.7% | -3.12% |
| P/E | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 48.5x | 42.8x | 37.8x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 8.18x | 7.08x | 6.22x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 1.7x | 3.2x | 2.9x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 6.73x | 6.03x | 5.53x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 7.12x | 6.21x | 5.52x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 25x | 21.7x | 19.2x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 29.4x | 25.4x | 22.2x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 39.3x | 32.6x | 28.7x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.55% | 3.06% | 3.49% |
| 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% | 0.09% |
| EPS 2 | 2.21 | 2.55 | 2.91 | 3.67 | 4.9 | 6.321 | 7.155 | 8.097 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 3.91% | 3.79% | 3.59% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,397 | 6,017 | 6,561 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,537 | 1,721 | 1,890 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,307 | 1,472 | 1,630 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 890.8 | 1,007 | 1,138 |
| 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 | 306.33 | 306.33 | 306.33 |
| Nbr of stocks (in thousands) | 1,35,384 | 1,36,592 | 1,38,187 | 1,38,598 | 1,39,206 | 1,39,757 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 49.13x | 7.19x | 25.25x | 0.08% | 3.67TCr | |
| 33.66x | 3.69x | 16.74x | 1.23% | 16TCr | |
| 41.58x | 9.37x | 29.05x | 0.23% | 9.12TCr | |
| 30.59x | 8.78x | 16.74x | -.--% | 6.11TCr | |
| 20.46x | 2.15x | 11.3x | 1.29% | 2.23TCr | |
| 35.08x | 5.36x | 23.79x | 0.19% | 2.01TCr | |
| 197.8x | - | - | - | 1.57TCr | |
| 47.63x | - | - | - | 820.2Cr | |
| 19.05x | 1.43x | 10.25x | -.--% | 734.07Cr | |
| 59.61x | 3.46x | 18.07x | - | 512.91Cr | |
| Average | 53.46x | 5.18x | 18.90x | 0.43% | 4.27TCr | |
| Weighted average by Cap. | 42.00x | 6.02x | 20.26x | 0.63% |
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
