Valuation HEICO Corporation NYSE

Stocks

Market Closed - NYSE 04:00:03 2026-11-02 pm EST			5-day change	1st Jan Change
251.58 ^USD	+5.39%		+7.46%	-0.34%

Oct. 16	Morgan Stanley Adjusts Price Target on HEICO to $345 From $365	MT
Sep. 15	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	39,912	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	4.09%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	42,013	40,968	39,798
Change	-	8.83%	10.9%	46.31%	27.58%	4.27%	-2.49%	-2.85%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	53.3x	46.9x	41.5x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.01x	7.8x	6.85x
PEG	-	4.1x	3.9x	2.6x	1.9x	1.8x	3.4x	3.2x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.38x	6.63x	6.08x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.77x	6.8x	6.07x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	27.3x	23.8x	21.1x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	31.9x	27.6x	24.3x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	43.1x	35.7x	31.5x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.32%	2.8%	3.17%
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%	0.07%	0.08%	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	337.59	337.59	337.59
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,757	-	-
Announcement Date	12/15/21	12/19/22	12/18/23	12/17/24	12/18/25	-	-	-

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	36.07x	6.59x	27.33x	0.57%	326B
RTX CORPORATION	31.84x	3.08x	17.79x	1.4%	274B
AIRBUS SE	26.58x	1.76x	13.06x	1.72%	173B
LOCKHEED MARTIN CORPORATION	21x	1.99x	14.42x	2.18%	149B
ROLLS-ROYCE HOLDINGS PLC	29.79x	4.32x	18.07x	1.15%	141B
BOEING	-126.47x	1.67x	44.31x	-.--%	139B
SAFRAN	29x	3.17x	14.4x	1.42%	134B
GENERAL DYNAMICS CORPORATION	21.53x	1.82x	14.98x	1.7%	101B
HOWMET AEROSPACE INC.	37.65x	8.56x	26.39x	0.25%	84.7B
Average	11.89x	3.66x	21.19x	1.15%	169.03B
Weighted average by Cap.	15.82x	3.79x	21.41x	1.14%