Heico (HEI)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $42.4B, Heico's free cash flow of $861M (fiscal 2025) would need to grow about 17% a year for the stock to be worth today's price. That is close to what the company has delivered over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Heico's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from HEI's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Heico's 10-K filings. The deep dive has 15+ years, quarters and every line.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.9B | $2.2B | $3.0B | $3.9B | $4.5B |
| Net income | $304M | $352M | $404M | $514M | $690M |
| Free cash flow | $408M | $436M | $399M | $614M | $861M |
| EPS (diluted) | $2.21 | $2.55 | $2.91 | $3.67 | $4.90 |
| Operating margin | 21.1% | 22.5% | 21.1% | 21.4% | 22.7% |
Where the revenue comes from
Revenue by segments, fiscal 2025.
Superinvestors who own HEI
From each investor's latest 13F filing (what a 13F shows). 4 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Ron Baron Baron Capital (BAMCO) |
Added | $78M | 0.12% | Q2 2026 |
| Mario Gabelli GAMCO Investors |
Held | $44M | 0.39% | Q2 2026 |
| Cliff Asness AQR Capital Management |
Added | $14M | 0.00% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
Added | $13M | 0.03% | Q2 2026 |
Insider buying
Open-market purchases by Heico's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
| Date | Insider | Shares | Price | Value |
|---|---|---|---|---|
| Oct 21, 2025 | Mark H Hildebrandt |
400 | $248.76 | $99,504 |
| Oct 10, 2025 | Adolfo Henriques |
676 | $243.93 | $164,897 |
| Oct 10, 2025 | Alan Schriesheim |
672 | $243.93 | $163,921 |
| Oct 10, 2025 | Carol F Fine |
672 | $243.93 | $163,921 |
| Oct 10, 2025 | Julie Neitzel |
676 | $243.93 | $164,897 |
| Oct 10, 2025 | Mark H Hildebrandt |
676 | $243.93 | $164,897 |
| Oct 10, 2025 | Thomas M Culligan |
676 | $243.93 | $164,897 |
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when HEI trades at or below it.
Free accounts get 3 price alerts. No card needed.
In the full deep dive
Questions
What growth does Heico's stock price imply?
At a market value of $42.4B, Heico would need its free cash flow to grow about 17% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew 16% a year.
Are Heico insiders buying the stock?
7 open-market insider purchases of HEI in the last 12 months, from SEC Form 4 filings.
Which superinvestors own Heico?
4 of the superinvestors Investingly tracks hold HEI in their latest 13F, including Ron Baron, Mario Gabelli, Cliff Asness.
Prices and ratios as of Oct 7, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.