Heico (STU:HC1) Cyclically Adjusted FCF per Share: €4.28 (As of Apr. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

STU:HC1 Heico Corp STU:HC1
95 GF Score
Price €299.00
GF Value €318.86
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Heico Cyclically Adjusted FCF per Share?

Heico STU:HC1 -0.66% 95 Cyclically Adjusted FCF per Share is €4.28 as of Apr. 2026. GuruFocus rates STU:HC1 with a GF Score™ of 95/100 and a GF Value™ of €318.86 (Fairly Valued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Heico's adjusted free cash flow per share for the three months ended in Apr. 2026 was €1.660. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €4.28 for the trailing ten years ended in Apr. 2026.

During the past 12 months, Heico's average Cyclically Adjusted FCF Growth Rate was 18.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 13.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 14.40% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 16.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Heico was 76.50% per year. The lowest was -62.00% per year. And the median was 16.35% per year.

As of today (2026-07-18), Heico's current stock price is €299.00. Heico's Cyclically Adjusted FCF per Share for the quarter that ended in Apr. 2026 was €4.28. Heico's Cyclically Adjusted Price-to-FCF of today is 69.86.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Heico was 78.53. The lowest was 31.70. And the median was 55.90.


Heico  (STU:HC1) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Heico's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=299.00/4.28
=69.86

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Heico was 78.53. The lowest was 31.70. And the median was 55.90.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Heico Cyclically Adjusted FCF per Share Related Terms


Heico Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Heico's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Heico Cyclically Adjusted FCF per Share Chart

Heico Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24 Oct25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.00 3.14 3.11 3.55 3.96

Heico Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3.60 3.76 3.96 4.00 4.28

STU:HC1 vs AXON, RKLB, CW: Cyclically Adjusted FCF per Share Comparison

For the Aerospace & Defense subindustry, Heico's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Heico Cyclically Adjusted Price-to-FCF vs Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, Heico's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Heico's Cyclically Adjusted Price-to-FCF falls into.


STU:HC1
95GF Score
Heico Corp STU:HC1
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heico Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Heico's adjusted Free Cash Flow per Share data for the three months ended in Apr. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Apr. 2026 (Change)*Current CPI (Apr. 2026)
=1.66/333.0200*333.0200
=1.660

Current CPI (Apr. 2026) = 333.0200.

Heico Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201607 0.422 240.628 0.584
201610 0.540 241.729 0.744
201701 0.345 242.839 0.473
201704 0.239 244.524 0.325
201707 0.477 244.786 0.649
201710 0.646 246.663 0.872
201801 0.267 247.867 0.359
201804 0.177 250.546 0.235
201807 0.657 252.006 0.868
201810 0.684 252.885 0.901
201901 0.279 251.712 0.369
201904 0.791 255.548 1.031
201907 0.817 256.571 1.060
201910 0.767 257.346 0.993
202001 0.487 257.971 0.629
202004 0.800 256.389 1.039
202007 0.558 259.101 0.717
202010 0.647 260.388 0.827
202101 0.547 261.582 0.696
202104 0.585 267.054 0.730
202107 0.710 273.003 0.866
202110 0.650 276.589 0.783
202201 0.444 281.148 0.526
202204 0.599 289.109 0.690
202207 1.006 296.276 1.131
202210 0.999 298.012 1.116
202301 0.441 299.170 0.491
202304 0.439 303.363 0.482
202307 0.871 305.691 0.949
202310 0.902 307.671 0.976
202401 0.645 308.417 0.696
202404 0.853 313.548 0.906
202407 1.302 314.540 1.378
202410 1.238 315.664 1.306
202501 1.277 317.671 1.339
202504 1.195 320.795 1.241
202507 1.328 323.048 1.369
202510 1.635 0.000
202601 0.996 325.252 1.020
202604 1.660 333.020 1.660

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of €4.28 mean?
Heico (STU:HC1) has a Cyclically Adjusted FCF per Share of €4.28 as of Apr. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Heico and its competitors.
Is Heico's Cyclically Adjusted FCF per Share too high?
Heico's current Cyclically Adjusted FCF per Share is €4.28. Overall, Heico has a GF Score™ of 95/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Heico's Cyclically Adjusted FCF per Share compare to AXON and RKLB?
Heico's Cyclically Adjusted FCF per Share of €4.28 can be compared against companies in the Aerospace & Defense industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for an Aerospace & Defense company?
A good Cyclically Adjusted FCF per Share depends on the Aerospace & Defense industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Heico and its competitors. Heico's current Cyclically Adjusted FCF per Share is €4.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heico stock overvalued right now?
Based on GuruFocus' analysis, Heico (STU:HC1) is currently considered Fairly Valued. The stock's GF Value™ is €318.86, compared to a current price of €299.00 — trading 6.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €4.28. Heico's overall GF Score™ is 95/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Heico (STU:HC1), the current Cyclically Adjusted FCF per Share is €4.28 as of Apr. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Heico (STU:HC1) Overvalued in 2026?

Based on GuruFocus' analysis, Heico stock appears to be undervalued. The current stock price of €299.00 is trading 6.2% below its estimated GF Value™ of €318.86. GuruFocus considers Heico to be Fairly Valued.

Key valuation signals for STU:HC1:

  • Cyclically Adjusted FCF per Share: €4.28
  • GF Value™: €318.86 vs. price of €299.00 (6.2% below fair value)
  • GF Score™: 95/100 with 4 warning signs

No single metric tells the full story. See the STU:HC1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heico Business Description

Address 3000 Taft Street, Hollywood, FL, USA, 33021
Heico is an aerospace and defense supplier that focuses on creating replacement parts for commercial aircraft and components for defense products. In commercial aerospace, Heico is the largest independent producer of replacement aircraft parts. In the defense market, the company produces niche subcomponents used in targeting technology as well as simulation equipment, among other categories. It operates two segments: the flight support group and the electronic technologies group. Both supply the aerospace and defense sectors to different degrees. Heico is persistently acquisitive, focusing on companies in similar or adjacent markets that offer strong cash flow and profitable growth potential.
95GF Score

Get the complete analysis for STU:HC1

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€299.00
Price
€318.86
GF Value