The Discounted Cash Flow (DCF) valuation of HEICO Corp (HEI) is 162.73 USD. With the latest stock price at 256.89 USD, the upside of HEICO Corp based on DCF is -36.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.9% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 103.81 - 358.69 | 162.73 |
| Upside | -59.6% - 39.6% | -36.7% |