Valuation HEICO Corporation

Stocks

Market Closed - NYSE Other stock markets 21:00:03 01/07/2026 BST			After hours 01:00:00
359.70 ^USD	+1.02%		354.22	-1.52%

06-17	Heico Corporation Announces Fourth Amendment to Revolving Credit Agreement Updates Credit Facility Terms	CI
06-15	HEICO Raises Semiannual Cash Dividend by 8% to $0.13 a Share; Payable July 15 to Holders of Record on July 1	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	41,951	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	9.41%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	43,882	42,825	41,750
Change	-	8.83%	10.9%	46.31%	27.58%	8.91%	-2.41%	-2.51%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	59.7x	52.8x	46.3x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.67x	8.53x	7.52x
PEG	-	4.1x	3.9x	2.6x	1.9x	2.6x	4x	3.3x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.95x	7.28x	6.7x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	8.31x	7.43x	6.67x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	29.6x	26.4x	23.6x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	35x	31x	27.5x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	47.6x	38.5x	34.3x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.1%	2.6%	2.91%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2486	0.2712	0.2926
Rate of return	0.13%	0.11%	0.13%	0.09%	0.07%	0.07%	0.08%	0.08%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.027	6.816	7.773
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	4.12%	3.98%	3.76%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,278	5,765	6,261
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,484	1,620	1,766
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,255	1,380	1,518
Net income ¹	304.2	351.7	403.6	514.1	690.4	849.3	953.6	1,081
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	1,930	873.9	-201.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	359.70	359.70	359.70
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,659	-	-
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	59.1x	8.22x	29.22x	0.07%	41.44B
SAFRAN	35.99x	3.9x	18.04x	1.16%	163B
HOWMET AEROSPACE INC.	51.83x	11.35x	35.57x	0.19%	108B
TRANSDIGM GROUP INC.	37.91x	10.04x	19.19x	1.25%	74.51B
CURTISS-WRIGHT CORPORATION	50.17x	7.48x	33.2x	0.14%	27.99B
MTU AERO ENGINES AG	20.96x	2.17x	11.31x	1.27%	22.36B
AECC AVIATION POWER CO.,LTD	174.27x	-	-	-	15.05B
STANDARDAERO, INC.	25.41x	1.82x	13.13x	-.--%	9.94B
AVIC AIRBORNE SYSTEMS CO., LTD.	44.29x	-	-	-	7.69B
MDA SPACE LTD.	70.77x	4.84x	25.19x	-	5.73B
Average	57.07x	6.23x	23.11x	0.58%	47.57B
Weighted average by Cap.	46.72x	7.18x	24.00x	0.76%