HEICO CORP (HEI-A)
Aircraft Engines & Engine Parts
Latest Price
$222.45
TTM P/E
37.08
Normalized P/E
57.51
Div Yield
0.11%
Book Value
35.46
P/B Ratio
6.27
Valuation metrics
adjust assumptions →EPS: $4.90
Book value / share: $79.44
Formula: √(22.5 × EPS × BVPS)
Graham Number
$93.59
58% downside
Norm. op. income: $497M (median of 7yr)
Tax rate: 17%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$39.72
82% downside
Base FCF: $436M (median of recent 5yr)
Growth: 6%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$114.42
49% downside
EPS: $4.90
Target P/E: 58×
Formula: EPS × P/E
P/E Fair Value
$284.20
+28% upside