Valuation HEICO Corporation NYSE

Stocks

Market Closed - NYSE 23:00:02 30/09/2026 +03			5-day change	1st Jan Change
228.33 ^USD	-1.09%		-1.20%	-9.55%

09-15	Guggenheim Initiates Coverage on HEICO With Neutral Rating	MT
09-08	Truist Raises Price Target on HEICO to $412 From $397, Keeps Buy 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	36,046	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	-5.99%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	38,149	37,111	35,944
Change	-	8.83%	10.9%	46.31%	27.58%	-5.32%	-2.72%	-3.14%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	48x	42.4x	37.4x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	8.09x	7x	6.16x
PEG	-	4.1x	3.9x	2.6x	1.9x	1.7x	3.2x	2.8x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	6.68x	5.99x	5.49x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.07x	6.17x	5.48x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	24.8x	21.6x	19x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	29.2x	25.2x	22.1x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	38.9x	32.4x	28.5x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.57%	3.09%	3.51%
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%	0.09%	0.1%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.321	7.155	8.097
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	3.91%	3.79%	3.59%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,397	6,017	6,561
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,537	1,721	1,890
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,307	1,472	1,630
Net income ¹	304.2	351.7	403.6	514.1	690.4	890.8	1,007	1,138
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	2,104	1,066	-101.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	303.18	303.18	303.18
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,757	-	-
Announcement Date	12/15/21 A	12/19/22 A	12/18/23 A	12/17/24 A	12/18/25 A	-	-	-

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.($)
GE AEROSPACE	36.04x	6.61x	27.72x	0.58%	324B
RTX CORPORATION	30.78x	2.88x	17.1x	1.54%	250B
AIRBUS SE	25.64x	1.7x	12.68x	1.79%	171B
ROLLS-ROYCE HOLDINGS PLC	34.48x	5.02x	21.07x	0.99%	161B
SAFRAN	33.5x	3.67x	16.66x	1.23%	157B
BOEING	-685.49x	1.73x	39.15x	-.--%	147B
LOCKHEED MARTIN CORPORATION	16.71x	1.63x	11.69x	2.75%	118B
HOWMET AEROSPACE INC.	41.07x	9.26x	28.73x	0.23%	90.2B
GENERAL DYNAMICS CORPORATION	19.53x	1.66x	13.56x	1.9%	89.64B
Average	-49.75x	3.80x	20.93x	1.22%	167.6B
Weighted average by Cap.	-38.97x	3.96x	21.47x	1.16%