Valuation HEICO Corporation

Stocks

Market Closed - NYSE 01:00:02 14/11/2026 +04			5-day change	1st Jan Change
340.18 ^USD	+0.20%		+2.26%	+5.13%

10-16	Morgan Stanley Adjusts Price Target on HEICO to $345 From $365	MT
09-15	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	40,197	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	4.84%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	42,298	41,253	40,083
Change	-	8.83%	10.9%	46.31%	27.58%	4.98%	-2.47%	-2.83%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	53.7x	47.2x	41.9x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.08x	7.86x	6.9x
PEG	-	4.1x	3.9x	2.6x	1.9x	1.8x	3.4x	3.3x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.43x	6.67x	6.13x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.82x	6.85x	6.11x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	27.5x	24x	21.2x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	32.2x	27.8x	24.5x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	43.4x	36x	31.7x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.3%	2.78%	3.15%
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	340.18	340.18	340.18
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,757	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HEICO CORPORATION	53.7x	7.82x	27.5x	0.07%	40.2B
GE AEROSPACE	37.9x	6.92x	28.68x	0.55%	343B
RTX CORPORATION	30.89x	3.03x	17.37x	1.43%	268B
AIRBUS SE	28.07x	1.86x	13.84x	1.63%	180B
ROLLS-ROYCE HOLDINGS PLC	31.72x	4.58x	19.07x	1.09%	147B
SAFRAN	30.92x	3.38x	15.36x	1.33%	140B
LOCKHEED MARTIN CORPORATION	19.46x	1.85x	13.46x	2.35%	138B
BOEING	-116.44x	1.64x	46.77x	-.--%	136B
GENERAL DYNAMICS CORPORATION	20.93x	1.78x	14.58x	1.74%	98.07B
HOWMET AEROSPACE INC.	39.04x	8.86x	27.33x	0.24%	87.81B
Average	17.62x	4.17x	22.40x	1.04%	158B
Weighted average by Cap.	18.90x	4.06x	22.24x	1.1%