PATK
Patrick Industries Inc
Price:  
112.99 
USD
Volume:  
105,154.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PATK Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Patrick Industries Inc (PATK) is 116.49 USD. This PATK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.99 USD, the upside of Patrick Industries Inc is %.

The range of the Intrinsic Value is 64.74 - 255.91 USD

112.99 USD
Stock Price
116.49 USD
Intrinsic Value
Intrinsic Value Details

PATK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.74 - 255.91 116.49 3.1%
DCF (Growth 10y) 98.60 - 329.00 161.49 42.9%
DCF (EBITDA 5y) 50.87 - 91.86 66.12 -41.5%
DCF (EBITDA 10y) 84.55 - 147.98 109.07 -3.5%
Fair Value 137.68 - 137.68 137.68 21.85%
P/E 103.27 - 166.93 132.73 17.5%
EV/EBITDA 26.96 - 119.92 66.37 -41.3%
EPV 126.96 - 223.81 175.38 55.2%
DDM - Stable 46.85 - 154.86 100.85 -10.7%
DDM - Multi 67.40 - 173.22 97.03 -14.1%

PATK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,530.98
Beta 1.77
Outstanding shares (mil) 22.40
Enterprise Value (mil) 3,912.97
Market risk premium 4.60%
Cost of Equity 8.85%
Cost of Debt 5.59%
WACC 7.51%