As of 2025-05-21, the Intrinsic Value of HEICO Corp (HEI) is 206.82 USD. This Heico valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 277.12 USD, the upside of HEICO Corp is -25.40%.
The range of the Intrinsic Value is 132.92 - 449.86 USD
Based on its market price of 277.12 USD and our intrinsic valuation, HEICO Corp (HEI) is overvalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 132.92 - 449.86 | 206.82 | -25.4% |
| DCF (Growth 10y) | 196.21 - 628.76 | 297.68 | 7.4% |
| DCF (EBITDA 5y) | 194.44 - 285.37 | 230.36 | -16.9% |
| DCF (EBITDA 10y) | 267.60 - 417.19 | 326.96 | 18.0% |
| Fair Value | 41.15 - 41.15 | 41.15 | -85.15% |
| P/E | 139.19 - 190.97 | 150.31 | -45.8% |
| EV/EBITDA | 122.54 - 171.03 | 145.67 | -47.4% |
| EPV | 31.43 - 48.04 | 39.73 | -85.7% |
| DDM - Stable | 43.41 - 175.82 | 109.61 | -60.4% |
| DDM - Multi | 107.08 - 340.43 | 163.32 | -41.1% |
| Market Cap (mil) | 38,505.82 |
| Beta | 0.70 |
| Outstanding shares (mil) | 138.95 |
| Enterprise Value (mil) | 40,693.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.34% |
| Cost of Debt | 6.06% |
| WACC | 8.16% |