HEI-A
HEICO Corporation
HEI-A has lower modeled downside risk, despite its lower overall score.
VRT
Vertiv Holdings Co
VRT has the edge over HEI-A overall, supported by stronger valuation and stronger modeled upside.
HEI-A Fundamentals
| Metric | Status |
|---|---|
| Healthy | |
| Strong | |
| Strong | |
| Healthy |
HEI-A's revenue, profitability, cash flow and balance sheet are all currently healthy.
VRT Fundamentals
| Metric | Status |
|---|---|
| Strong | |
| Strong | |
| Strong | |
| Strong |
VRT's revenue, profitability, cash flow and balance sheet are all currently strong.
HEI-A PE Valuation
| Level | PE | Price | Vs current |
|---|---|---|---|
| Forward | 35x | $254 | — |
| Cheap | 42x | $253 | -0.6% |
| Current | 42x | $254 | — |
| Fair | 51x | $306 | +20% |
| Expensive | 58x | $349 | +37% |
Historical ranges are pointers, not guarantees.
HEI-A's PE is in its cheap range at 42x. If earnings grow as analysts expect, today's price would be 35x next year's earnings.
VRT PE Valuation
| Level | PE | Price | Vs current |
|---|---|---|---|
| Forward | 23x | $210 | — |
| Current | 39x | $210 | — |
| Cheap | 58x | $308 | +47% |
| Fair | 72x | $383 | +83% |
| Expensive | 88x | $472 | +125% |
Historical ranges are pointers, not guarantees.
VRT has the edge over HEI-A in the historical PE scenario, which offers more potential upside but is not a forecast.
HEI-A Forward outlook
| Metric | Outlook |
|---|---|
| Improving | |
| Strong growth | |
| Growth | |
| Improving | |
| Limited | |
| Moderate |
Analysts expect earnings and revenue growth for HEI-A, with profitability improving.
VRT Forward outlook
| Metric | Outlook |
|---|---|
| Strongly improving | |
| Strong growth | |
| Strong growth | |
| Strongly improving | |
| Moderate | |
| Moderate |
Analysts expect strong earnings and revenue growth for VRT, with profitability improving.
HEI-A Earnings Per Share
| Quarter | TTM EPS | YoY |
|---|---|---|
| Forward | $7.17 | +20% |
| Q3 2026 | $6.00 | +31% |
| Q2 2026 | $5.59 | +30% |
| Q1 2026 | $5.05 | +25% |
| Q4 2025 | $4.90 | +34% |
| Q3 2025 | $4.58 | +34% |
| Q2 2025 | $4.29 | +35% |
| Q1 2025 | $4.05 | +32% |
| Q4 2024 | $3.67 | +26% |
HEI-A's earnings per share have climbed steadily: $6.00 over the past year, up 31% from the year before, and higher year over year for 19 quarters in a row.
VRT Earnings Per Share
| Quarter | TTM EPS | YoY |
|---|---|---|
| Forward | $9.14 | +71% |
| Q3 2026 | $5.35 | +102% |
| Q2 2026 | $4.42 | +111% |
| Q1 2026 | $3.98 | +131% |
| Q4 2025 | $3.41 | +166% |
| Q3 2025 | $2.65 | +75% |
| Q2 2025 | $2.09 | +62% |
| Q1 2025 | $1.72 | +64% |
| Q4 2024 | $1.28 | +7.6% |
VRT has the edge over HEI-A on earnings, with stronger typical year-over-year growth.
HEI-A Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q3 2026 | $1.4B | +23% |
| Q2 2026 | $1.4B | +25% |
| Q1 2026 | $1.2B | +14% |
| Q4 2025 | $1.2B | +19% |
| Q3 2025 | $1.1B | +16% |
| Q2 2025 | $1.1B | +15% |
| Q1 2025 | $1B | +15% |
| Q4 2024 | $1B | +8.2% |
HEI-A's revenue has grown year over year for 21 quarters in a row: $1.4B last quarter, up 23% from the same quarter a year ago.
| Quarter | Margin | YoY |
|---|---|---|
| Q3 2026 | 25% | +2.1 points |
| Q2 2026 | 25% | +2.9 points |
| Q1 2026 | 22% | 0 points |
| Q4 2025 | 23% | +1.5 points |
| Q3 2025 | 23% | +1.3 points |
| Q2 2025 | 23% | +0.7 points |
| Q1 2025 | 22% | +1.9 points |
| Q4 2024 | 22% | +1.3 points |
HEI-A has the edge over VRT on profitability, with a higher operating margin.
VRT Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q3 2026 | $4.3B | +61% |
| Q2 2026 | $3.3B | +24% |
| Q1 2026 | $2.6B | +30% |
| Q4 2025 | $2.9B | +23% |
| Q3 2025 | $2.7B | +29% |
| Q2 2025 | $2.6B | +35% |
| Q1 2025 | $2B | +24% |
| Q4 2024 | $2.3B | +26% |
VRT has the edge over HEI-A on sales, with stronger typical year-over-year growth.
| Quarter | Margin | YoY |
|---|---|---|
| Q3 2026 | 23% | +3.5 points |
| Q2 2026 | 19% | +2.7 points |
| Q1 2026 | 17% | +2.3 points |
| Q4 2025 | 20% | +0.7 points |
| Q3 2025 | 19% | +1.4 points |
| Q2 2025 | 17% | -0.4 points |
| Q1 2025 | 14% | +1.9 points |
| Q4 2024 | 19% | +4.2 points |
VRT's operating margin was 23% last quarter, up 3.5 points from the same quarter a year ago, near the top of its range since 2020.
HEI-A Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q3 2026 | $322.8M | +48% |
| Q2 2026 | $273.9M | +45% |
| Q1 2026 | $165.1M | -11% |
| Q4 2025 | $268.5M | +42% |
| Q3 2025 | $218.5M | +10% |
| Q2 2025 | $188.7M | +47% |
| Q1 2025 | $185.7M | +89% |
| Q4 2024 | $189.5M | +42% |
HEI-A's free cash flow has been positive every quarter for seven years: $1B over the past year, up 32% from the year before.
VRT Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q3 2026 | $654.9M | +41% |
| Q2 2026 | $926.5M | +233% |
| Q1 2026 | $654.2M | +145% |
| Q4 2025 | $885.6M | +143% |
| Q3 2025 | $463.5M | +36% |
| Q2 2025 | $277.9M | -19% |
| Q1 2025 | $266.8M | +162% |
| Q4 2024 | $364.5M | +18% |
VRT has the edge over HEI-A on cash flow, with stronger typical year-over-year growth.
HEI-A Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | +0.1% | +201K shares |
| 1 year | +0.2% | +319K shares |
| 3 years | +1.9% | +2.6M shares |
| 5 years | +2.4% | +3.3M shares |
| Available history | +2.8% | +3.8M shares |
HEI-A has the edge over VRT on shareholder dilution, with a more favorable share count trend.
VRT Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | 0% | -64.9K shares |
| 1 year | +0.4% | +1.8M shares |
| 3 years | +1.1% | +4.4M shares |
| 5 years | +10% | +36M shares |
| Available history | +63% | +152M shares |
VRT has 393M diluted shares, about the same as a year ago.
| Quarter | Spent |
|---|---|
| Q4 2025 | — |
| Q3 2025 | — |
| Q2 2025 | — |
| Q1 2025 | — |
| Q4 2024 | — |
| Q3 2024 | — |
| Q2 2024 | — |
| Q1 2024 | $599.9M |
HEI-A Net Leverage
| Quarter | Net Leverage | Status |
|---|---|---|
| Q3 2026 | 1.6x | Healthy |
| Q2 2026 | 1.7x | Healthy |
| Q1 2026 | 1.8x | Healthy |
| Q4 2025 | 1.6x | Healthy |
| Q3 2025 | 1.9x | Healthy |
| Q2 2025 | 1.9x | Healthy |
| Q1 2025 | 2.1x | Moderate |
| Q4 2024 | 2.1x | Moderate |
HEI-A's net debt is about 1.6 years of its operating earnings (EBITDA), down from 1.9 years a year ago.
VRT Net Leverage
| Quarter | Net Leverage | Status |
|---|---|---|
| Q3 2026 | -0.2x | Net Cash |
| Q2 2026 | 0.1x | Very low |
| Q1 2026 | 0.3x | Very low |
| Q4 2025 | 0.6x | Very low |
| Q3 2025 | 0.8x | Very low |
| Q2 2025 | 0.7x | Very low |
| Q1 2025 | 0.8x | Very low |
| Q4 2024 | 1.0x | Healthy |
VRT has the edge over HEI-A on leverage, with a lower net debt burden relative to earnings.
HEI-A Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 56.1 | Neutral |
| Stochastic | 52.1 | Neutral |
HEI-A's weekly RSI is 56 (neutral) and its Stochastic is 52 (neutral).
VRT Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 43.0 | Neutral |
| Stochastic | 26.4 | Neutral |
VRT's weekly RSI is 43 (neutral) and its Stochastic is 26 (neutral).
HEI-A PE vs Industrials Sector
| Metric | HEI-A | Sector median | Relative |
|---|---|---|---|
| PE | 42x | 24x | 76% above |
| PE % | 17 | 58 | 41 pts below |
HEI-A is trading at 42x earnings, a 76% premium to the Industrials sector's median of 24x.
VRT PE vs Industrials Sector
| Metric | VRT | Sector median | Relative |
|---|---|---|---|
| PE | 39x | 24x | 63% above |
| PE % | 3 | 58 | 55 pts below |
VRT has the edge over HEI-A on valuation relative to its sector.
HEI-A Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $235.4 | 8% above |
| 20 week MA | $245.5 | 3.6% above |
| 50 week MA | $241.7 | 5.2% above |
| 100 week MA | $232.9 | 9.1% above |
| 200 week MA | $194.4 | 31% above |
HEI-A has the edge over VRT on trend strength, trading above more of its moving averages.
VRT Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $221.8 | 5.5% below |
| 20 week MA | $254.4 | 18% below |
| 50 week MA | $253.9 | 17% below |
| 100 week MA | $189.1 | 11% above |
| 200 week MA | $123.5 | 70% above |
VRT has pulled back, but its long-term trend is still up: it's below its 8-, 20- and 50-week averages, but 70% above its 200-week average.
HEI-A Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2020 | $90.2 | $118.3 | +31% |
| 2021 | $118.3 | $128.6 | +8.8% |
| 2022 | $128.6 | $120.3 | -6.5% |
| 2023 | $120.3 | $142.4 | +18% |
| 2024 | $142.4 | $188.2 | +32% |
| 2025 | $188.2 | $259.9 | +38% |
| 2026 YTD | $259.9 | $254.2 | -2.2% |
HEI-A has finished higher in five of the last six years. It's down 2.2% so far in 2026.
VRT Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2020 | $10.9 | $18.9 | +73% |
| 2021 | $18.9 | $24.9 | +31% |
| 2022 | $24.9 | $12.8 | -48% |
| 2023 | $12.8 | $48.0 | +275% |
| 2024 | $48.0 | $115.1 | +140% |
| 2025 | $115.1 | $167.6 | +46% |
| 2026 YTD | $167.6 | $209.6 | +25% |
VRT has the edge over HEI-A on returns for 2026, with the stronger performance.