← Scroll for more →
Heico Corp (HEI-A)
Aircraft Engines & Engine Parts
Latest Price
$234.52
TTM P/E
39.09
Normalized P/E
60.63
TTM Div Yield
0.11%
Fwd Div Yield
0.11%
Book Value
35.46
P/B Ratio
6.61
Valuation metrics
adjust assumptions →EPS: $4.90
Book value / share: $79.44
Formula: √(22.5 × EPS × BVPS)
Graham Number
$93.59
60% 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
83% 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
51% downside
EPS: $4.90
Target P/E: 61×
Formula: EPS × P/E
P/E Fair Value
$298.90
+28% upside