investorscraft@gmail.com

Intrinsic Value of HEICO Corporation (HEI)

Previous Close$314.81
Intrinsic Value
Upside potential
Previous Close
$314.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HEICO Corporation operates as a leading aerospace and electronics manufacturer, specializing in niche markets with high barriers to entry. The company generates revenue through two primary segments: Flight Support Group, which provides FAA-approved aftermarket replacement parts for aircraft, and Electronic Technologies Group, which designs and manufactures specialized electronic components for defense, medical, and industrial applications. HEICO’s competitive edge lies in its ability to offer cost-effective alternatives to OEM parts, securing long-term contracts with airlines, defense contractors, and industrial clients. The company’s diversified customer base and focus on proprietary technologies position it as a resilient player in cyclical industries. Its market leadership in FAA-approved aftermarket aerospace parts is reinforced by regulatory advantages and strong relationships with global aviation operators. HEICO’s strategic acquisitions further bolster its portfolio, enabling cross-selling opportunities and technological synergies across its segments.

Revenue Profitability And Efficiency

HEICO reported revenue of $3.86 billion for FY 2024, with net income of $514.1 million, reflecting a net margin of approximately 13.3%. Diluted EPS stood at $3.67, demonstrating consistent profitability. Operating cash flow was robust at $672.4 million, though capital expenditures of $58.3 million indicate moderate reinvestment needs. The company’s ability to maintain healthy margins in a capital-intensive industry underscores its pricing power and operational efficiency.

Earnings Power And Capital Efficiency

HEICO’s earnings power is supported by its high-margin aftermarket aerospace business and defense-electronics segment. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, allowing for strategic acquisitions and organic growth. With a disciplined approach to M&A, HEICO has historically integrated acquisitions seamlessly, enhancing its earnings stability and long-term returns on invested capital.

Balance Sheet And Financial Health

HEICO’s balance sheet shows $162.1 million in cash and equivalents against total debt of $2.25 billion, indicating a leveraged but manageable position. The company’s debt is primarily used to fund acquisitions, which have historically driven growth. Its strong cash flow generation provides flexibility to service debt while maintaining liquidity for opportunistic investments or shareholder returns.

Growth Trends And Dividend Policy

HEICO has demonstrated consistent growth through organic expansion and accretive acquisitions, with a focus on high-margin niches. The company pays a modest dividend of $0.22 per share, reflecting a preference for reinvesting cash flow into growth initiatives rather than high payouts. This strategy aligns with its track record of compounding value through strategic capital allocation.

Valuation And Market Expectations

HEICO trades at a premium valuation, reflecting its strong market position, predictable cash flows, and growth trajectory. Investors appear to price in continued execution on acquisitions and margin stability, given the company’s proven ability to navigate industry cycles while delivering shareholder returns.

Strategic Advantages And Outlook

HEICO’s strategic advantages include its regulatory expertise in aerospace parts, diversified revenue streams, and a disciplined acquisition strategy. The outlook remains positive, supported by sustained demand in commercial aviation aftermarket services and defense electronics. Risks include exposure to aerospace cyclicality and integration challenges from future acquisitions, though HEICO’s management has a strong track record of mitigating these risks.

Sources

HEICO Corporation 10-K (FY 2024), Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount