Valuation HEICO Corporation

Stocks

Market Closed - NYSE Other stock markets 06:00:03 28/07/26 am AEST			5-day change	1st Jan Change
357.15 ^USD	+2.16%		+4.91%	+10.37%

17/07	HEICO Closes Offering of Senior Notes	MT
15/07	Morgan Stanley Lifts Price Target on HEICO to $370 From $360, Keeps Equalweight 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	41,649	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	8.63%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	43,603	42,617	41,460
Change	-	8.83%	10.9%	46.31%	27.58%	8.22%	-2.26%	-2.72%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	59x	52.1x	45.9x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.59x	8.39x	7.37x
PEG	-	4.1x	3.9x	2.6x	1.9x	2.5x	3.9x	3.4x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.91x	7.17x	6.61x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	8.28x	7.34x	6.58x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	29.5x	26x	23.2x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	34.9x	30.5x	27x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	46.9x	38x	34x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.13%	2.63%	2.94%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2486	0.2703	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	6.052	6.858	7.787
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	4.11%	3.94%	3.76%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,265	5,807	6,305
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,478	1,642	1,787
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,250	1,395	1,534
Net income ¹	304.2	351.7	403.6	514.1	690.4	849.9	960.6	1,084
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	1,954	968.1	-189.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	357.15	357.15	357.15
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,738	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEICO CORPORATION	59.01x	8.28x	29.51x	0.07%	41.65B
SAFRAN	34.51x	3.75x	17.33x	1.2%	157B
HOWMET AEROSPACE INC.	55.31x	12.12x	37.95x	0.18%	115B
TRANSDIGM GROUP INC.	36.72x	9.78x	18.7x	1.3%	71.95B
CURTISS-WRIGHT CORPORATION	49.02x	7.29x	32.51x	0.14%	27.48B
MTU AERO ENGINES AG	20.11x	2.1x	10.99x	1.32%	21.42B
AECC AVIATION POWER CO.,LTD	159.77x	-	-	-	13.84B
STANDARDAERO, INC.	25.07x	1.8x	13x	-.--%	9.82B
AVIC AIRBORNE SYSTEMS CO., LTD.	46x	-	-	-	8.01B
MDA SPACE LTD.	53.8x	3.47x	18.06x	-	4.84B
Average	53.93x	6.07x	22.26x	0.6%	47.13B
Weighted average by Cap.	46.16x	7.37x	24.50x	0.76%