As of 2025-12-16, the Intrinsic Value of Patrick Industries Inc (PATK) is 285.95 USD. This PATK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.18 USD, the upside of Patrick Industries Inc is 150.40%.
The range of the Intrinsic Value is 159.22 - 955.56 USD
Based on its market price of 114.18 USD and our intrinsic valuation, Patrick Industries Inc (PATK) is undervalued by 150.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 159.22 - 955.56 | 285.95 | 150.4% |
| DCF (Growth 10y) | 198.48 - 1,079.05 | 339.75 | 197.6% |
| DCF (EBITDA 5y) | 84.01 - 139.84 | 115.23 | 0.9% |
| DCF (EBITDA 10y) | 130.34 - 213.05 | 172.45 | 51.0% |
| Fair Value | 90.55 - 90.55 | 90.55 | -20.70% |
| P/E | 55.99 - 81.67 | 65.23 | -42.9% |
| EV/EBITDA | 19.86 - 71.94 | 45.59 | -60.1% |
| EPV | 99.46 - 181.56 | 140.51 | 23.1% |
| DDM - Stable | 33.73 - 217.74 | 125.73 | 10.1% |
| DDM - Multi | 113.52 - 558.45 | 187.48 | 64.2% |
| Market Cap (mil) | 3,799.91 |
| Beta | 0.96 |
| Outstanding shares (mil) | 33.28 |
| Enterprise Value (mil) | 5,105.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.51% |
| Cost of Debt | 5.85% |
| WACC | 6.71% |