|
Market Closed -
NYSE
01:30:02 02/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 242.00 USD | -0.89% |
|
-5.87% | -4.13% |
| 28/08 | Deutsche Bank Lifts Price Target on HEICO to $425 From $421, Keeps Buy Rating | MT |
| 27/08 | HEICO's 'Strong' Fiscal Q3 Highlights Strength in ETG Business Margins, RBC Says | 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 | 38,415 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | 0.19% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 40,525 | 39,441 | 38,288 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | 0.58% | -2.67% | -2.92% |
| P/E | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 51.6x | 45.8x | 40.3x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 8.68x | 7.51x | 6.6x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 1.8x | 3.6x | 2.9x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 7.12x | 6.42x | 5.87x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 7.51x | 6.59x | 5.85x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 26.4x | 23.1x | 20.3x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 31.2x | 27x | 23.6x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 41.6x | 34.2x | 30.7x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.4% | 2.92% | 3.26% |
| 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% | 0.08% | 0.09% |
| EPS 2 | 2.21 | 2.55 | 2.91 | 3.67 | 4.9 | 6.302 | 7.097 | 8.07 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 3.92% | 3.82% | 3.6% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,393 | 5,981 | 6,548 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,533 | 1,704 | 1,883 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,301 | 1,458 | 1,624 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 889.7 | 1,001 | 1,138 |
| Net Debt 1 | 128.2 | 150.8 | 2,307 | 2,067 | 1,950 | 2,110 | 1,027 | -126.7 |
| Reference price 2 | 139.39 | 162.64 | 158.41 | 244.95 | 317.77 | 325.15 | 325.15 | 325.15 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.22x | 3.65x | 16.54x | 1.24% | 16TCr | |
| 46.46x | 10.4x | 32.27x | 0.2% | 10TCr | |
| 31.96x | 9.06x | 17.27x | -.--% | 6.39TCr | |
| 51.6x | 7.52x | 26.44x | 0.08% | 3.84TCr | |
| 19.35x | 2.04x | 10.74x | 1.36% | 2.15TCr | |
| 37.04x | 5.66x | 25.22x | 0.18% | 2.13TCr | |
| 192.55x | - | - | - | 1.53TCr | |
| 20.13x | 1.51x | 10.81x | -.--% | 787.06Cr | |
| 46.88x | - | - | - | 806.07Cr | |
| Average | 53.24x | 5.69x | 19.90x | 0.44% | 4.86TCr | |
| Weighted average by Cap. | 42.81x | 6.48x | 21.47x | 0.62% |
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
- HEI.A Stock
- Valuation HEICO Corporation
Select your edition
All financial news and data tailored to specific country editions
