HEICO Corporation (HEI) Analyst Estimates Quarterly - Discounting Cash Flows
HEI
HEICO Corporation
HEI (NYSE)
Period Ending: 2028
10-31
2028
07-31
2028
04-30
2028
01-31
2027
10-31
2027
07-31
2027
04-30
2027
01-31
2026
10-31
2026
07-31
2026
04-30
2026
01-31
2025
10-31
2025
07-31
2025
04-30
2025
01-31
2024
10-31
2024
07-31
2024
04-30
2024
01-31
2023
10-30
2023
07-30
2023
04-29
2023
01-30
2022
10-30
2022
07-30
2022
04-29
2022
01-30
2021
10-30
2021
07-30
2021
04-29
2021
01-30
2020
10-30
2020
07-30
2020
04-29
2020
01-30
2019
10-30
2019
07-30
2019
04-29
2019
01-30
2018
10-30
2018
07-30
2018
04-29
2018
01-30
2017
10-30
2017
07-30
2017
04-29
2017
01-30
2016
10-30
2016
07-30
2016
04-29
2016
01-30
2015
10-30
2015
07-30
2015
04-29
2015
01-30
2014
10-30
2014
07-30
2014
04-29
2014
01-30
2013
10-30
2013
07-30
2013
04-29
2013
01-30
2012
10-30
2012
07-30
2012
04-29
2012
01-30
2011
10-30
2011
07-30
2011
04-29
2011
01-30
2010
10-30
2010
07-30
2010
04-29
2010
01-30
2009
10-30
2009
07-30
2009
04-29
2009
01-30
2008
10-30
2008
07-30
2008
04-29
2008
01-30
2007
10-30
2007
07-30
2007
04-29
2007
01-30
2006
10-30
2006
07-30
2006
04-29
2006
01-30
2005
10-30
2005
07-30
2005
04-29
2005
01-30
2004
10-30
2004
07-30
2004
04-29
2004
01-30
2003
10-30
2003
07-30
2003
04-29
2003
01-30
2002
10-30
2002
07-30
2002
04-29
2002
01-30
2001
10-30
2001
07-30
2001
04-29
2001
01-30
2000
10-30
2000
07-30
2000
04-29
2000
01-30
1999
10-30
1999
07-30
1999
04-29
1999
01-30
1998
10-30
1998
07-30
1998
04-29
1998
01-30
1997
10-30
1997
07-30
1997
04-29
Number of Analysts
1234
12 11 11 11 10 10 10 13 10 5 5 5 4 4 4 4 5 5 7 11 11 7 12 7 6 6 7 6 14 9 16 20 17 10 9 17 7 9 14 19 20 13 19 13 7 8 9 18 9 11 13 18 13 18 13 14 8 19 8 13 7 20 7 13 10 12 16 14 8 17 8 7 13 18 17 18 20 15 7 16 19 14 15 14 17 8 19 12 19 15 13 10 9 7 17 17 12 18 13 8 19 19 16 15 16 9 9 8 16 9 8 7 10 8 16
Estimated Revenue
Low
1234
1,141 1,105 1,050 961.3 1,012 984.5 934.6 855.2 783.2 685.7 659.2 574.8 590.3 542 519.5 482.9 491.8 475.8 433.4 409.6 405.4 374.3 439.3 496.7 517.8 499.5 468.7 441.7 342.2 328.8 215.7 311.7 313.2 277.6 256.4 281.8 267.1 272.9 245 251.3 246.2 221.2 235.5 224 209 215.5 202.2 209.9 184.5 179.6 184.7 193.9 170.8 173 158.8 167.1 128.2 136.2 117.9 112.9 105.5 110.7 96.36 114.9 107.3 117.2 104.3 125.4 117.8 115.2 107.4 111.9 106.6 96.96 103.9 73.22 68.11 58.94 70.48 61.22 55.34 40.18 45.58 48.78 44.66 42.23 36.92 38.13 36.33 44.36 44.57 36.41 51.12 34.4 32.8 46.02 46.72 26.69 42.35 38.01 43.12 42.8 38.32 35.84 28.48 26.16 22.56 23.12 19.28 12.11 15.84 12.67 13.36 10.88 5.72
Average
1234
1,172 1,115 1,060 979.2 1,031 995.3 951.2 891.3 901.1 701.6 674.4 588 603.9 554.5 531.5 494 503.1 486.8 443.4 419.1 414.8 382.9 449.5 508.2 529.7 511 479.5 451.9 427.8 411 269.6 389.6 391.5 347 320.5 352.3 333.8 341.1 306.2 314.1 307.7 276.5 294.4 280 261.3 269.4 252.8 262.4 230.7 224.5 230.9 242.4 213.4 216.3 198.5 208.9 160.3 170.3 147.4 141.2 131.9 138.4 120.4 143.6 134.1 146.5 130.4 156.7 147.3 144 134.3 139.9 133.2 121.2 129.9 91.52 85.14 73.67 88.1 76.52 69.17 50.23 56.98 60.98 55.82 52.79 46.15 47.66 45.41 55.45 55.72 45.51 63.9 43 41 57.53 58.4 33.36 52.93 47.51 53.9 53.5 47.9 44.8 35.6 32.7 28.2 28.9 24.1 15.13 19.8 15.84 16.7 13.6 7.15
High
1234
1,202 1,155 1,070 992.5 1,041 1,019 963.7 939.4 928.1 723.5 695.5 606.4 622.8 571.8 548.1 509.5 518.9 502 457.3 432.2 427.8 394.9 463.5 524.1 546.3 527 494.5 466 513.3 493.2 323.5 467.5 469.8 416.4 384.6 422.7 400.6 409.3 367.4 376.9 369.3 331.7 353.2 336 313.6 323.2 303.3 314.9 276.8 269.4 277.1 290.9 256.1 259.6 238.2 250.7 192.4 204.4 176.9 169.4 158.3 166.1 144.5 172.3 160.9 175.8 156.5 188 176.8 172.8 161.1 167.9 159.8 145.4 155.9 109.8 102.2 88.41 105.7 91.83 83 60.28 68.38 73.18 66.98 63.35 55.38 57.19 54.49 66.55 66.86 54.61 76.68 51.6 49.2 69.03 70.08 40.03 63.52 57.01 64.68 64.2 57.48 53.76 42.72 39.24 33.84 34.68 28.92 18.16 23.76 19.01 20.04 16.32 8.58
Estimated EBITDA
Low
1234
300.1 290.7 276.2 252.9 266.1 259 105.7 225 109.2 119.9 96.09 108.3 99.23 109 87.35 98.47 90.21 85.63 73.76 82.06 52.66 68.77 84.32 100.9 96.45 83.06 66.77 91.34 83.04 79.23 40.66 75.13 69.56 65.1 55.67 66.89 59.97 60.32 49.17 57.64 53.8 47.67 46.22 46.88 41.37 43.58 43.43 44.05 35.13 35.97 32.59 38.95 33.52 32.05 29.32 29.26 21.04 23.72 20.48 18.85 18.6 18.86 17.3 19.56 17.49 18.71 16.67 21.42 21.09 19.74 16.96 17.42 17.4 15.45 14.5 11.97 10.7 9.94 11.05 10.75 9.68 7.02 7.26 8.26 9.93 6.89 5.6 5.71 5.34 5.85 6.28 4.84 5.83 6.01 4.53 8.02 9.73 6.51 9.3 20.05 8.46 8.48 7.52 8 7.36 6.48 3.57 5.2 3.92 2.02 3.44 1.5 2.4 2.24 2.46
Average
1234
308.2 293.3 278.9 257.6 271.3 261.8 132.1 234.5 136.4 149.8 120.1 135.4 124 136.2 109.2 123.1 112.8 107 92.2 102.6 65.82 85.97 105.4 126.1 120.6 103.8 83.46 114.2 103.8 99.04 50.82 93.91 86.96 81.37 69.59 83.62 74.96 75.4 61.46 72.06 67.25 59.58 57.77 58.6 51.71 54.47 54.29 55.06 43.91 44.96 40.73 48.69 41.9 40.06 36.65 36.57 26.3 29.66 25.6 23.56 23.25 23.57 21.62 24.45 21.86 23.39 20.84 26.77 26.36 24.68 21.2 21.77 21.75 19.32 18.12 14.96 13.38 12.42 13.81 13.44 12.1 8.78 9.07 10.32 12.42 8.62 7 7.13 6.67 7.31 7.85 6.04 7.29 7.52 5.66 10.02 12.17 8.14 11.63 25.06 10.58 10.6 9.4 10 9.2 8.1 4.47 6.5 4.9 2.53 4.3 1.87 3 2.8 3.08
High
1234
316.2 303.9 281.6 261.1 273.9 268.1 158.5 247.1 163.7 179.8 144.1 162.5 148.9 163.4 131 147.7 135.3 128.4 110.6 123.1 78.98 103.2 126.5 151.4 144.7 124.6 100.1 137 124.6 118.8 60.98 112.7 104.3 97.65 83.51 100.3 89.95 90.48 73.75 86.47 80.7 71.5 69.33 70.32 62.05 65.37 65.15 66.07 52.69 53.95 48.88 58.43 50.28 48.07 43.98 43.89 31.56 35.59 30.72 28.27 27.9 28.28 25.95 29.34 26.24 28.07 25.01 32.13 31.63 29.61 25.45 26.13 26.11 23.18 21.74 17.96 16.05 14.91 16.58 16.12 14.52 10.53 10.89 12.38 14.9 10.34 8.41 8.56 8.01 8.77 9.42 7.25 8.74 9.02 6.79 12.02 14.6 9.76 13.95 30.07 12.69 12.71 11.28 12 11.04 9.72 5.36 7.8 5.88 3.04 5.16 2.24 3.6 3.36 3.7
Estimated EBIT
Low
1234
248.9 241.1 229.1 209.7 220.7 214.8 90.88 186.6 94 106.3 82.62 94.24 85.45 96.61 75.1 85.68 77.68 72.56 60.21 67.94 41.06 59.75 74.95 89.79 86.69 73.94 60.02 81.23 73.93 69.76 35.01 65.75 60.9 57.41 47.95 58.96 52.16 51.95 42.1 52.6 47.92 42.22 40.42 41.11 35.53 37.46 38.07 40.21 32.61 33.65 29.7 36.48 31.97 30.08 27.96 29.95 21.97 24.14 21.19 18.99 18.56 18.46 17.18 19.25 17.14 18.95 17.16 22.97 21.99 21.09 18.58 19.08 19.16 16.87 15.67 11.72 11.59 10.64 12.23 10.24 9.4 6.86 6.93 8 6.3 6.54 5.26 5.32 4.88 5.26 5.9 4.54 5.28 4.8 4.61 6.67 8.07 5.03 7.86 7.41 8.27 8.44 7.2 7.92 6.8 6.16 3.63 5.36 3.52 1.85 3.04 1.28 1.84 1.68 1.85
Average
1234
255.6 243.3 231.3 213.6 225 217.1 113.6 194.5 117.5 132.8 103.3 117.8 106.8 120.8 93.88 107.1 97.1 90.7 75.27 84.92 51.33 74.68 93.69 112.2 108.4 92.43 75.02 101.5 92.41 87.2 43.76 82.19 76.12 71.76 59.94 73.7 65.2 64.94 52.62 65.74 59.9 52.77 50.53 51.38 44.42 46.83 47.59 50.27 40.76 42.06 37.12 45.61 39.96 37.6 34.94 37.44 27.47 30.17 26.49 23.74 23.19 23.07 21.48 24.06 21.42 23.69 21.45 28.71 27.49 26.36 23.23 23.85 23.94 21.08 19.59 14.64 14.49 13.3 15.29 12.81 11.75 8.57 8.66 10 7.87 8.17 6.57 6.64 6.1 6.57 7.37 5.68 6.61 6 5.76 8.34 10.09 6.29 9.82 9.26 10.33 10.55 9 9.9 8.5 7.7 4.53 6.7 4.4 2.31 3.8 1.59 2.3 2.1 2.31
High
1234
262.2 252.1 233.5 216.5 227.2 222.3 136.3 204.9 141 159.4 123.9 141.4 128.2 144.9 112.7 128.5 116.5 108.8 90.32 101.9 61.59 89.62 112.4 134.7 130 110.9 90.03 121.8 110.9 104.6 52.51 98.63 91.35 86.11 71.93 88.44 78.24 77.93 63.15 78.89 71.88 63.33 60.64 61.66 53.3 56.2 57.1 60.32 48.92 50.47 44.55 54.73 47.95 45.12 41.93 44.93 32.96 36.2 31.78 28.49 27.83 27.69 25.77 28.87 25.71 28.43 25.74 34.45 32.99 31.63 27.88 28.62 28.73 25.3 23.51 17.57 17.39 15.96 18.34 15.37 14.1 10.29 10.39 12 9.44 9.81 7.89 7.97 7.32 7.89 8.85 6.82 7.93 7.2 6.91 10.01 12.1 7.55 11.79 11.11 12.4 12.66 10.8 11.88 10.2 9.24 5.44 8.04 5.28 2.77 4.56 1.91 2.76 2.52 2.77
Estimated Net Income
Low
1234
164.3 152.4 142.3 125.3 132.5 125.7 79.93 90.42 71.67 73.58 72.67 70.51 65.16 66.89 66.06 64.1 59.23 53 52.95 47.54 32.59 41.68 82.31 63.82 58.87 50.74 48.61 52.78 48.9 45.42 28.67 39.46 36.56 34.26 30.4 34.3 31.36 30.07 25.02 29.18 28.15 25.05 24.08 24.57 23.66 21.61 20.74 21.56 19.5 17.84 16.96 19.03 17.41 15.23 14.25 14.81 12.56 12.34 11.18 10.01 9.56 8.94 8.26 9.31 8.91 9.37 9.05 10.92 10.26 9.56 8.07 8.61 8.73 7.53 7.24 6.21 5.52 4.83 5.4 5.3 4.84 3.43 3.54 4.13 6.49 3.29 2.59 2.83 2.59 2.78 3.02 4.48 3.02 3.18 2.26 3.15 3.96 2.89 3.91 10.23 3.78 3.83 3.2 3.76 3.52 3.28 1.71 2.56 2.08 1.1 1.84 0.924 1.36 1.28 1.41
Average
1234
171.5 159.5 145 132.5 138.2 130 99.92 104.6 89.59 91.98 90.83 88.14 81.45 83.62 82.57 80.13 74.04 66.26 66.18 59.43 40.74 52.1 102.9 79.77 73.59 63.42 60.76 65.97 61.12 56.78 35.83 49.32 45.7 42.83 38 42.88 39.2 37.58 31.27 36.47 35.19 31.32 30.1 30.71 29.57 27.02 25.93 26.95 24.38 22.31 21.21 23.79 21.77 19.04 17.81 18.51 15.69 15.43 13.97 12.51 11.94 11.18 10.32 11.64 11.13 11.71 11.32 13.65 12.83 11.95 10.09 10.76 10.91 9.41 9.05 7.77 6.9 6.03 6.75 6.62 6.05 4.28 4.43 5.17 8.12 4.11 3.24 3.54 3.24 3.48 3.78 5.6 3.77 3.97 2.83 3.93 4.96 3.61 4.88 12.79 4.72 4.79 4 4.7 4.4 4.1 2.13 3.2 2.6 1.38 2.3 1.16 1.7 1.6 1.76
High
1234
180.1 169.5 147.8 141 146.7 135.7 119.9 115.9 107.5 110.4 109 105.8 97.73 100.3 99.09 96.15 88.85 79.51 79.42 71.31 48.88 62.52 123.5 95.73 88.31 76.11 72.92 79.17 73.35 68.13 43 59.19 54.84 51.4 45.6 51.45 47.04 45.1 37.53 43.77 42.22 37.58 36.12 36.85 35.49 32.42 31.12 32.34 29.25 26.77 25.45 28.55 26.12 22.85 21.38 22.22 18.83 18.51 16.76 15.02 14.33 13.41 12.38 13.96 13.36 14.05 13.58 16.38 15.39 14.34 12.1 12.92 13.1 11.29 10.86 9.32 8.28 7.24 8.1 7.95 7.26 5.14 5.31 6.2 9.74 4.93 3.89 4.25 3.89 4.17 4.53 6.72 4.53 4.76 3.39 4.72 5.95 4.33 5.86 15.35 5.67 5.75 4.8 5.64 5.28 4.92 2.56 3.84 3.12 1.65 2.76 1.39 2.04 1.92 2.11
Estimated SGA Expenses
Low
1234
196.8 190.6 181.1 165.8 174.5 169.8 84.04 147.5 78.19 76.56 76.4 73.3 71.08 69.6 69.45 66.64 64.62 62.27 58.61 55.41 45.03 39.07 58.79 66.16 67.81 55.96 51.65 64.83 58.45 58.13 33.1 51.89 58.22 47.88 45.22 46.2 47.58 52.29 47.66 44.12 40.61 37.62 41.28 37.67 37.73 38.67 31.53 36.95 33.1 33.7 36.25 35.31 31.47 30.08 30.17 29.5 21 24.54 20.65 20.08 18.28 19.68 17.9 19.77 19.51 18.84 17.96 23 21.09 20.8 18.88 19.8 19.01 18.07 18.6 14.51 13.46 10.83 13.41 13.49 11.4 8.17 9.3 9.55 9.4 8.43 7.17 6.92 7.23 9.57 8.8 8.54 10.65 7.48 7.27 10.45 9.97 5.99 9.17 7.47 7.48 7.3 7.04 6.48 4.8 4.56 2.61 4.24 3.52 1.76 2.8 1.63 2.08 2 2.38
Average
1234
202.1 192.4 182.9 168.9 177.9 171.7 105.1 153.8 97.73 95.7 95.5 91.63 88.85 87 86.82 83.3 80.77 77.84 73.26 69.27 56.29 48.84 73.49 82.71 84.77 69.95 64.56 81.04 73.06 72.66 41.38 64.86 72.78 59.85 56.52 57.75 59.48 65.37 59.58 55.15 50.76 47.02 51.6 47.09 47.17 48.33 39.41 46.19 41.38 42.13 45.32 44.13 39.34 37.6 37.71 36.88 26.25 30.67 25.82 25.1 22.85 24.59 22.38 24.72 24.39 23.55 22.45 28.75 26.36 26 23.6 24.75 23.76 22.58 23.25 18.14 16.83 13.53 16.77 16.87 14.25 10.21 11.62 11.94 11.75 10.54 8.96 8.65 9.04 11.96 11 10.68 13.31 9.36 9.09 13.06 12.47 7.49 11.47 9.33 9.35 9.13 8.8 8.1 6 5.7 3.27 5.3 4.4 2.2 3.5 2.04 2.6 2.5 2.97
High
1234
207.4 199.3 184.6 171.2 179.6 175.8 126.1 162.1 117.3 114.8 114.6 110 106.6 104.4 104.2 99.96 96.93 93.4 87.92 83.12 67.54 58.6 88.19 99.25 101.7 83.94 77.48 97.24 87.67 87.19 49.65 77.83 87.33 71.82 67.82 69.29 71.38 78.44 71.49 66.18 60.92 56.42 61.92 56.5 56.6 58 47.3 55.42 49.65 50.55 54.38 52.96 47.21 45.12 45.26 44.25 31.49 36.8 30.98 30.11 27.42 29.51 26.85 29.66 29.27 28.27 26.94 34.5 31.63 31.2 28.32 29.7 28.51 27.1 27.91 21.77 20.2 16.24 20.12 20.24 17.1 12.25 13.94 14.33 14.1 12.65 10.76 10.38 10.84 14.35 13.2 12.81 15.97 11.23 10.91 15.67 14.96 8.99 13.76 11.2 11.22 10.95 10.56 9.72 7.2 6.84 3.92 6.36 5.28 2.64 4.2 2.44 3.12 3 3.56
Estimated EPS
Low
1234
1.17 1.08 1.01 0.889 0.939 0.891 0.787 0.641 0.507 0.704 0.704 0.671 0.673 0.631 0.595 0.588 0.569 0.532 0.466 0.467 0.4 0.317 0.405 0.744 0.56 0.524 0.476 0.453 0.33 0.32 0.14 0.27 0.27 0.24 0.21 0.25 0.22 0.28 0.25 0.33 0.34 0.28 0.39 0.35 0.31 0.16 0.14 0.15 0.13 0.13 0.14 0.14 0.13 0.12 0.1 0.11 0.08 0.09 0.07 0.06 0.06 0.06 0.06 0.07 0.07 0.08 0.07 0.08 0.08 0.07 0.06 0.06 0.06 0.06 0.06 0.04 0.04 0.03 0.04 0.04 0.04 0.02 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.03 0.03 0.02 0.03 0.02 0.019 0.04 0.04 0.02 0.04 0.03 0.03 0.03 0.02 0.03 0.03 0.03 0.019 0.02 0.02 0.01 0.019 0.01 0.019 0.019 0.01
Average
1234
1.22 1.13 1.03 0.939 0.98 0.921 0.807 0.741 0.683 0.725 0.726 0.691 0.693 0.65 0.613 0.606 0.586 0.548 0.48 0.481 0.412 0.327 0.417 0.766 0.577 0.54 0.491 0.467 0.41 0.4 0.18 0.34 0.34 0.3 0.26 0.31 0.28 0.35 0.31 0.41 0.43 0.35 0.49 0.44 0.39 0.2 0.17 0.19 0.16 0.16 0.17 0.18 0.16 0.15 0.13 0.14 0.1 0.11 0.09 0.08 0.08 0.08 0.07 0.09 0.09 0.1 0.09 0.1 0.1 0.09 0.08 0.08 0.08 0.07 0.08 0.05 0.05 0.04 0.05 0.05 0.05 0.03 0.04 0.04 0.04 0.03 0.03 0.03 0.03 0.04 0.04 0.03 0.04 0.03 0.02 0.05 0.05 0.03 0.05 0.04 0.04 0.04 0.03 0.04 0.04 0.04 0.02 0.03 0.03 0.01 0.02 0.01 0.02 0.02 0.01
High
1234
1.28 1.2 1.05 1 1.04 0.962 0.848 0.821 0.81 0.755 0.755 0.719 0.722 0.676 0.638 0.63 0.61 0.57 0.499 0.5 0.428 0.34 0.434 0.797 0.6 0.562 0.511 0.486 0.49 0.48 0.21 0.41 0.41 0.36 0.31 0.37 0.34 0.42 0.37 0.49 0.52 0.42 0.59 0.53 0.47 0.24 0.2 0.23 0.19 0.19 0.2 0.22 0.19 0.18 0.16 0.17 0.12 0.13 0.11 0.1 0.1 0.1 0.08 0.11 0.11 0.12 0.11 0.12 0.12 0.11 0.1 0.1 0.1 0.08 0.1 0.06 0.06 0.05 0.06 0.06 0.06 0.04 0.05 0.05 0.05 0.04 0.04 0.04 0.04 0.05 0.05 0.04 0.05 0.04 0.021 0.06 0.06 0.04 0.06 0.05 0.05 0.05 0.04 0.05 0.05 0.05 0.021 0.04 0.04 0.01 0.021 0.01 0.021 0.021 0.01
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