As of 2024-12-14, the Intrinsic Value of HEICO Corp (HEI) is
161.48 USD. This Heico valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 256.89 USD, the upside of HEICO Corp is
-37.10%.
The range of the Intrinsic Value is 102.78 - 358.07 USD
161.48 USD
Intrinsic Value
Heico Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
102.78 - 358.07 |
161.48 |
-37.1% |
| DCF (Growth 10y) |
152.67 - 496.34 |
232.12 |
-9.6% |
| DCF (EBITDA 5y) |
139.91 - 168.77 |
151.33 |
-41.1% |
| DCF (EBITDA 10y) |
192.92 - 249.60 |
216.48 |
-15.7% |
| Fair Value |
34.14 - 34.14 |
34.14 |
-86.71% |
| P/E |
129.70 - 154.46 |
143.36 |
-44.2% |
| EV/EBITDA |
95.41 - 121.84 |
106.11 |
-58.7% |
| EPV |
23.98 - 36.33 |
30.15 |
-88.3% |
| DDM - Stable |
39.05 - 157.52 |
98.29 |
-61.7% |
| DDM - Multi |
90.92 - 283.19 |
137.42 |
-46.5% |
Heico Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35,604.95 |
| Beta |
0.60 |
| Outstanding shares (mil) |
138.60 |
| Enterprise Value (mil) |
37,661.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.07% |
| Cost of Debt |
5.30% |
| WACC |
7.84% |