Valuation HEICO Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 15:14:40 11/02/2026 GMT			5-day change	1st Jan Change
321.39 ^USD	-0.61%		-0.57%	-0.30%

02-02	HEICO to Continue Market Share Gains With Acquisitions, Expanding Portfolio, RBC Says	MT
01-27	HEICO Closes Axillon Fuel Containment Business Acquisition	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,759	19,315	19,279	29,515	38,342	38,718	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	0.98%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	40,083	39,091	38,067
Change	-	8.83%	10.9%	46.31%	27.58%	-0.52%	-2.47%	-2.62%
P/E ratio	63.1x	63.8x	54.4x	66.7x	64.9x	58.8x	51.9x	45.9x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	8.85x	7.83x	6.96x
PEG	-	4.1x	3.9x	2.6x	1.9x	4.8x	3.9x	3.5x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.75x	7.17x	6.68x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	8.02x	7.23x	6.57x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	29.4x	26.1x	23.4x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	34.5x	30.5x	27x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	44.8x	37.1x	32.8x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.23%	2.7%	3.04%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.251	0.275	0.3028
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	5.499	6.233	7.046
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	4.56%	4.41%	4.3%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	4,999	5,403	5,792
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,365	1,496	1,625
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,162	1,281	1,408
Net income ¹	304.2	351.7	403.6	514.1	690.4	774.1	883.7	998.3
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	1,365	373.3	-650.8
Reference price ²	139.39	162.64	158.41	244.95	317.77	323.36	323.36	323.36
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,410	-	-
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.($)
HEICO CORPORATION	58.8x	8.02x	29.36x	0.08%	38.72B
SAFRAN	38.69x	3.99x	19x	1.07%	151B
HOWMET AEROSPACE INC.	59.71x	11.29x	38.84x	0.19%	90.25B
TRANSDIGM GROUP INC.	38.7x	10.15x	19.3x	1.27%	74.09B
MTU AERO ENGINES AG	22.39x	2.51x	12.66x	0.78%	24.57B
CURTISS-WRIGHT CORPORATION	50.4x	7.11x	31.75x	0.14%	23.8B
AECC AVIATION POWER CO.,LTD	188.89x	-	-	-	19.43B
AVIC AIRBORNE SYSTEMS CO., LTD.	66.38x	-	-	-	10.92B
STANDARDAERO, INC.	36.76x	2.01x	14.99x	-.--%	10.22B
AVIC AVIATION HIGH-TECHNOLOGY CO., LTD.	28.61x	-	-	-	6.35B
Average	58.93x	6.44x	23.70x	0.5%	44.91B
Weighted average by Cap.	51.37x	7.12x	24.63x	0.72%