HEICO Corporation (HEI) Analyst Estimates Annual - Discounting Cash Flows
HEI
HEICO Corporation
HEI (NYSE)
Period Ending: 2029
10-31
2028
10-31
2027
10-31
2026
10-31
2025
10-31
2024
10-31
2023
10-31
2022
10-30
2021
10-30
2020
10-30
2019
10-30
2018
10-30
2017
10-30
2016
10-30
2015
10-30
2014
10-30
2013
10-30
2012
10-30
2011
10-30
2010
10-30
2009
10-30
2008
10-30
2007
10-30
2006
10-30
2005
10-30
2004
10-30
2003
10-30
2002
10-30
2001
10-30
2000
10-30
1999
10-30
1998
10-30
1997
10-30
Number of Analysts 5 10 14 15 15 12 6 5 5 5 4 10 9 16 11 19 20 9 20 9 7 8 16 10 20 17 10 11 12 14 9 13 19
Estimated Revenue
Low 5,584 5,723 5,178 4,877 4,417 3,858 3,396 2,165 1,828 1,745 2,009 1,734 1,487 1,362 1,165 850.8 758.8 696.5 549.5 425.6 443.7 465.8 419.4 270.8 202.3 172.6 163.4 154.7 161.8 162.2 113 70.35 42.63
Average 5,774 5,747 5,376 4,987 4,447 3,878 3,511 2,202 1,860 1,775 2,044 1,764 1,512 1,386 1,185 1,063 948.5 870.7 686.9 531.9 554.6 582.3 524.2 338.4 252.9 215.7 204.2 193.4 202.2 202.8 141.3 87.93 53.29
High 5,990 5,771 5,564 5,088 4,467 3,898 3,643 2,243 1,894 1,808 2,082 1,797 1,540 1,412 1,207 1,276 1,138 1,045 824.3 638.3 665.5 698.7 629.1 406.1 303.5 258.9 245.1 232.1 242.7 243.4 169.6 105.5 63.95
Estimated EBITDA
Low 1,469 1,505 1,362 1,283 1,162 1,015 893.2 403.9 348.1 287.8 347.2 294.3 265.5 236.3 205.3 175.3 147.7 133.8 94.5 73.6 72.44 79.21 64.77 43.66 34.72 30.69 23.17 21.21 33.56 44.51 25.41 14.58 8.6
Average 1,519 1,512 1,414 1,312 1,170 1,020 923.6 504.8 435.1 359.8 434 367.8 331.8 295.4 256.7 219.1 184.7 167.3 118.1 92 90.55 99.01 80.97 54.58 43.39 38.36 28.96 26.51 41.95 55.63 31.77 18.23 10.75
High 1,576 1,518 1,464 1,338 1,175 1,025 958.2 605.8 522.1 431.7 520.8 441.4 398.2 354.5 308 262.9 221.6 200.8 141.8 110.4 108.7 118.8 97.16 65.49 52.07 46.03 34.76 31.81 50.34 66.76 38.12 21.88 12.9
Estimated EBIT
Low 1,218 1,248 1,130 1,064 963.5 841.7 740.8 351.4 296.1 243.7 310.4 259.9 232 205.2 183.2 152.2 136.2 126.5 97.25 73.19 72.5 84.63 70.77 46.17 33.43 26.1 21.35 19.24 27.63 31.32 24.51 13.77 6.64
Average 1,260 1,254 1,173 1,088 970.1 846.1 766 439.3 370.2 304.6 388 324.9 290 256.5 229 190.2 170.2 158.1 121.6 91.49 90.62 105.8 88.46 57.72 41.79 32.62 26.69 24.05 34.54 39.15 30.63 17.21 8.3
High 1,307 1,259 1,214 1,110 974.5 850.4 794.7 527.1 444.2 365.5 465.7 389.9 348 307.7 274.7 228.3 204.3 189.7 145.9 109.8 108.7 126.9 106.2 69.26 50.15 39.14 32.03 28.86 41.45 46.98 36.76 20.65 9.97
Estimated Net Income
Low 994.5 905.7 840.2 757.3 666.5 501.1 433 268.6 229.3 204.1 222 175.8 140.7 120.7 106.5 90.58 75.87 65.93 50.88 36.76 36.64 38.81 32.11 21.96 17.11 16.5 11.23 12.94 13.91 21.04 12.27 7.58 4.97
Average 1,039 1,007 881.8 771.9 674.3 511.7 443.3 335.8 286.6 255.2 277.6 219.7 175.9 150.9 133.1 113.2 94.84 82.42 63.6 45.95 45.8 48.51 40.14 27.45 21.38 20.63 14.04 16.17 17.38 26.3 15.33 9.47 6.21
High 1,089 1,171 904.6 792.4 682 522.3 474.4 402.9 343.9 306.2 333.1 263.7 211 181.1 159.7 135.9 113.8 98.9 76.33 55.14 54.96 58.21 48.16 32.94 25.66 24.76 16.84 19.4 20.86 31.56 18.4 11.37 7.46
Estimated SGA Expenses
Low 963.3 987.2 893.2 841.3 761.9 665.6 585.8 283.4 252.1 198.3 241.6 214.5 203.2 193.7 163.6 145.6 140 127 95.69 75.93 76.09 83.77 75.48 52.22 42.36 34.55 32.51 33.94 35.58 29.28 18.45 12.32 8.08
Average 996.1 991.4 927.4 860.4 767.1 669 605.7 354.3 315.2 247.9 302 268.1 254 242.2 204.5 182 175 158.8 119.6 94.92 95.11 104.7 94.35 65.27 52.94 43.19 40.64 42.43 44.48 36.61 23.07 15.4 10.11
High 1,033 995.6 959.8 877.7 770.5 672.5 628.4 425.2 378.2 297.5 362.4 321.8 304.8 290.6 245.4 218.4 210 190.5 143.5 113.9 114.1 125.6 113.2 78.32 63.53 51.83 48.77 50.92 53.38 43.93 27.68 18.48 12.13
Estimated EPS
Low 7.06 6.43 5.97 5.38 4.73 3.56 3.08 2.48 2.12 2.2 2.29 1.84 1.31 1.14 0.971 0.96 0.55 0.49 0.35 0.24 0.29 0.29 0.24 0.15 0.13 0.1 0.1 0.09 0.14 0.11 0.11 0.07 0.059
Average 7.38 6.9 6.16 5.49 4.78 3.65 3.21 2.54 2.17 2.25 2.34 1.88 1.34 1.16 0.992 1.2 0.68 0.62 0.44 0.31 0.37 0.37 0.31 0.19 0.17 0.14 0.14 0.12 0.18 0.15 0.14 0.09 0.06
High 7.74 8.32 6.43 5.63 4.85 3.71 3.37 2.6 2.22 2.3 2.4 1.93 1.38 1.19 1.02 1.44 0.81 0.75 0.53 0.38 0.45 0.45 0.38 0.23 0.21 0.18 0.18 0.15 0.22 0.19 0.17 0.11 0.061
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program