Watchlist Manager
HEICO Corp Logo
Price: 162.15 USD -0.15% Market Closed
Updated: Nov 27, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 27, 2022.

Estimated DCF Value of one HEI stock is 42.81 USD. Compared to the current market price of 162.15 USD, the stock is Overvalued by 74%.

Base Case
42.81 USD
Overvaluation 74%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 42.81 USD
HEICO Corp Competitors:
DCF Valuation
XiAn Triangle Defense Co Ltd
XiAn Tian He Defense Technology Co Ltd
Kongsberg Gruppen ASA
Lockheed Martin Corp
Thales SA
Jiangxi Xinyu Guoke Technology Co Ltd
MS International PLC
Mercury Systems Inc

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 27, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for HEICO Corp.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 6.2B USD
+ Cash & Equivalents 134M USD
Firm Value 6.4B USD
- Debt 244M USD
- Minority Interest 337M USD
Equity Value 5.8B USD
/ Shares Outstanding 135M
HEI DCF Value 42.81 USD
Overvalued by 74%

To view the process of calculating the Present Value of HEICO Corp' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

2.5B 3.5B
Operating Income
537M 760M
478M 625M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one HEI stock?

Estimated DCF Value of one HEI stock is 42.81 USD. Compared to the current market price of 162.15 USD, the stock is Overvalued by 74%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project HEICO Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (6.2B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 42.81 USD per one HEI share.