|
Real-time Estimate
Cboe BZX
20:01:45 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 325.34 USD | -0.11% |
|
-3.58% | +0.28% |
| 08-28 | Deutsche Bank Lifts Price Target on HEICO to $425 From $421, Keeps Buy Rating | MT |
| 08-27 | 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 | 38,213 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | -0.33% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 40,324 | 39,240 | 38,087 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | 0.08% | -2.69% | -2.94% |
| P/E | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 51.7x | 45.7x | 40.4x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 8.69x | 7.52x | 6.61x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 1.8x | 3.5x | 3.1x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 7.09x | 6.37x | 5.84x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 7.48x | 6.54x | 5.82x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 26.3x | 22.9x | 20.2x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 31x | 26.8x | 23.4x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 41.4x | 34x | 30.5x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.42% | 2.94% | 3.28% |
| 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 | 6.299 | 7.132 | 8.07 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 3.92% | 3.8% | 3.6% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,393 | 6,003 | 6,548 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,531 | 1,716 | 1,883 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,301 | 1,466 | 1,624 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 889.3 | 1,007 | 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 | 325.70 | 325.70 | 325.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 51.71x | 7.48x | 26.33x | 0.08% | 38.21B | |
| 33.21x | 3.64x | 16.54x | 1.24% | 160B | |
| 47.48x | 10.62x | 32.95x | 0.2% | 104B | |
| 32.03x | 9.07x | 17.29x | -.--% | 64B | |
| 19.38x | 2.04x | 10.75x | 1.36% | 21.57B | |
| 36.59x | 5.59x | 24.86x | 0.18% | 21.01B | |
| 195.8x | - | - | - | 15.53B | |
| 47.25x | - | - | - | 8.13B | |
| 20.49x | 1.53x | 10.96x | -.--% | 8.01B | |
| 50.87x | 3.07x | 16.02x | - | 4.71B | |
| Average | 53.48x | 5.38x | 19.46x | 0.44% | 44.48B | |
| Weighted average by Cap. | 43.34x | 6.51x | 21.60x | 0.61% |
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
- Valuation HEICO Corporation
Select your edition
All financial news and data tailored to specific country editions
