HEI
HEICO Corp
Price:  
225.17 
USD
Volume:  
275,793.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Heico Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of HEICO Corp (HEI) is 178.30 USD. This Heico valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.17 USD, the upside of HEICO Corp is %.

The range of the Intrinsic Value is 111.22 - 423.39 USD

225.17 USD
Stock Price
178.30 USD
Intrinsic Value
Intrinsic Value Details

Heico Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 111.22 - 423.39 178.30 -20.8%
DCF (Growth 10y) 161.20 - 572.36 250.04 11.0%
DCF (EBITDA 5y) 142.65 - 180.68 153.51 -31.8%
DCF (EBITDA 10y) 196.49 - 264.76 219.42 -2.6%
Fair Value 31.69 - 31.69 31.69 -85.92%
P/E 101.75 - 139.41 123.19 -45.3%
EV/EBITDA 80.73 - 114.09 96.28 -57.2%
EPV 24.23 - 37.12 30.68 -86.4%
DDM - Stable 37.69 - 163.73 100.71 -55.3%
DDM - Multi 96.85 - 326.44 149.30 -33.7%

Heico Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 31,186.04
Beta 0.57
Outstanding shares (mil) 138.50
Enterprise Value (mil) 33,371.54
Market risk premium 4.60%
Cost of Equity 7.85%
Cost of Debt 5.38%
WACC 7.60%