Valuation HEICO Corporation

Stocks

Real-time Estimate Cboe BZX 02:24:45 18/09/26 am AEST			5-day change	1st Jan Change
295.92 ^USD	-1.17%		-5.63%	-8.87%

15/09	Guggenheim Initiates Coverage on HEICO With Neutral Rating	MT
08/09	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	35,335	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	-7.84%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	37,439	36,400	35,234
Change	-	8.83%	10.9%	46.31%	27.58%	-7.08%	-2.77%	-3.21%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	47.5x	41.9x	37.1x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	7.99x	6.92x	6.08x
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	6.55x	5.88x	5.39x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	6.94x	6.06x	5.38x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	24.4x	21.2x	18.7x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	28.7x	24.8x	21.7x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	38.3x	31.8x	27.9x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.61%	3.15%	3.59%
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	6.306	7.138	8.078
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	6,008	6,550
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,534	1,717	1,886
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,304	1,469	1,626
Net income ¹	304.2	351.7	403.6	514.1	690.4	890.6	1,008	1,141
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	299.43	299.43	299.43
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

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	47.48x	6.94x	24.41x	0.08%	35.33B
SAFRAN	32.68x	3.59x	16.27x	1.26%	156B
HOWMET AEROSPACE INC.	41.47x	9.33x	28.92x	0.23%	90.82B
TRANSDIGM GROUP INC.	29.89x	8.64x	16.48x	-.--%	59.7B
CURTISS-WRIGHT CORPORATION	36.68x	5.6x	24.87x	0.18%	21.05B
MTU AERO ENGINES AG	19.05x	2.01x	10.57x	1.38%	21.06B
AECC AVIATION POWER CO.,LTD	198.5x	-	-	-	15.78B
AVIC AIRBORNE SYSTEMS CO., LTD.	47.46x	-	-	-	8.18B
STANDARDAERO, INC.	19.31x	1.45x	10.42x	-.--%	7.52B
MDA SPACE LTD.	53.17x	3.12x	16.27x	-	4.72B
Average	52.57x	5.09x	18.53x	0.45%	42.03B
Weighted average by Cap.	41.45x	5.94x	19.97x	0.65%