The Discounted Cash Flow (DCF) valuation of HEICO Corp (HEI) is 189.96 USD. With the latest stock price at 234.23 USD, the upside of HEICO Corp based on DCF is -18.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 117.10 - 473.43 | 189.96 |
| Upside | -50.0% - 102.1% | -18.9% |