|
Market Closed -
NYSE
04:00:02 29/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 336.53 USD | -0.14% |
|
-5.21% | +4.00% |
| 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 | 39,724 | - | - |
| Change | - | 8.76% | -0.18% | 53.1% | 29.9% | 3.61% | - | - |
| Enterprise Value (EV) 1 | 17,887 | 19,465 | 21,586 | 31,583 | 40,292 | 41,866 | 40,720 | 39,529 |
| Change | - | 8.83% | 10.9% | 46.31% | 27.58% | 3.91% | -2.74% | -2.93% |
| P/E | 63.1x | 63.8x | 54.4x | 66.7x | 64.9x | 53.4x | 47.6x | 41.8x |
| PBR | 8.37x | 8.53x | 6.81x | 9.35x | 10.2x | 8.97x | 7.77x | 6.82x |
| PEG | - | 4.1x | 3.9x | 2.6x | 1.9x | 1.9x | 3.9x | 3x |
| Capitalization / Revenue | 9.52x | 8.75x | 6.5x | 7.65x | 8.55x | 7.36x | 6.67x | 6.09x |
| EV / Revenue | 9.59x | 8.81x | 7.27x | 8.19x | 8.98x | 7.76x | 6.83x | 6.06x |
| EV / EBITDA | 36.8x | 32.8x | 28.5x | 31.5x | 33x | 27.3x | 24.1x | 21.1x |
| EV / EBIT | 45.5x | 39.2x | 34.5x | 38.3x | 39.5x | 32.3x | 28.2x | 24.5x |
| EV / FCF | 43.9x | 44.7x | 54.1x | 51.4x | 46.8x | 43x | 35.3x | 31.7x |
| FCF Yield | 2.28% | 2.24% | 1.85% | 1.94% | 2.14% | 2.33% | 2.83% | 3.16% |
| 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% | 0.09% |
| EPS 2 | 2.21 | 2.55 | 2.91 | 3.67 | 4.9 | 6.296 | 7.073 | 8.06 |
| Distribution rate | 8.14% | 7.06% | 6.87% | 5.72% | 4.69% | 3.95% | 3.83% | 3.63% |
| Net sales 1 | 1,866 | 2,208 | 2,968 | 3,858 | 4,485 | 5,395 | 5,958 | 6,524 |
| EBITDA 1 | 485.9 | 593.2 | 758.3 | 1,002 | 1,220 | 1,534 | 1,693 | 1,874 |
| EBIT 1 | 392.9 | 496.8 | 625.3 | 824.5 | 1,019 | 1,297 | 1,445 | 1,610 |
| Net income 1 | 304.2 | 351.7 | 403.6 | 514.1 | 690.4 | 888 | 995.7 | 1,131 |
| Net Debt 1 | 128.2 | 150.8 | 2,307 | 2,067 | 1,950 | 2,141 | 995.7 | -195.6 |
| Reference price 2 | 139.39 | 162.64 | 158.41 | 244.95 | 317.77 | 336.53 | 336.53 | 336.53 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 53.45x | 7.76x | 27.29x | 0.07% | 39.72B | |
| 34.48x | 3.79x | 17.19x | 1.2% | 166B | |
| 48.27x | 10.8x | 33.49x | 0.2% | 106B | |
| 32.79x | 9.22x | 17.58x | -.--% | 65.56B | |
| 20.22x | 2.13x | 11.19x | 1.3% | 22.48B | |
| 38.22x | 5.84x | 26.01x | 0.17% | 22.03B | |
| 189.5x | - | - | - | 15.02B | |
| 20.8x | 1.57x | 11.26x | -.--% | 8.28B | |
| 46.79x | - | - | - | 8.04B | |
| 50.93x | 3.08x | 16.05x | - | 4.68B | |
| Average | 53.55x | 5.52x | 20.01x | 0.42% | 45.7B | |
| Weighted average by Cap. | 43.78x | 6.65x | 22.15x | 0.59% |
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
