Valuation HEICO Corporation NYSE

Stocks

Market Closed - NYSE 01:30:02 29/10/2026 am IST			5-day change	1st Jan Change
232.84 ^USD	-0.72%		+2.97%	-7.76%

16/10	Morgan Stanley Adjusts Price Target on HEICO to $345 From $365	MT
15/09	Guggenheim Initiates Coverage on HEICO With Neutral 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	36,849	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	-3.89%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	38,950	37,905	36,736
Change	-	8.83%	10.9%	46.31%	27.58%	-3.33%	-2.68%	-3.08%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	49.1x	43.1x	38.2x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	8.3x	7.18x	6.31x
PEG	-	4.1x	3.9x	2.6x	1.9x	1.7x	3.1x	3x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	6.82x	6.12x	5.62x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.2x	6.29x	5.6x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	25.3x	22x	19.4x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	29.6x	25.6x	22.4x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	40x	33x	29.1x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.5%	3.03%	3.44%
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	6.335	7.204	8.128
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	3.9%	3.76%	3.58%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,407	6,022	6,560
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,538	1,721	1,891
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,315	1,482	1,636
Net income ¹	304.2	351.7	403.6	514.1	690.4	890.6	1,015	1,143
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	2,101	1,056	-113.3
Reference price ²	139.39	162.64	158.41	244.95	317.77	310.82	310.82	310.82
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

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.($)
GE AEROSPACE	34.26x	6.29x	25.93x	0.6%	31TCr
RTX CORPORATION	30.73x	2.99x	17.14x	1.45%	26TCr
AIRBUS SE	25.86x	1.72x	12.75x	1.77%	17TCr
LOCKHEED MARTIN CORPORATION	20.56x	1.95x	14.14x	2.22%	15TCr
ROLLS-ROYCE HOLDINGS PLC	29.48x	4.28x	17.87x	1.16%	14TCr
BOEING	-140.92x	1.6x	41.35x	-.--%	13TCr
SAFRAN	27.59x	2.97x	13.47x	1.51%	13TCr
GENERAL DYNAMICS CORPORATION	20.85x	1.76x	14.44x	1.79%	9.57TCr
NORTHROP GRUMMAN CORPORATION	18.53x	1.98x	13.95x	1.76%	7.85TCr
Average	7.44x	2.84x	19.01x	1.36%	16.23TCr
Weighted average by Cap.	12.65x	3.30x	19.81x	1.27%