As of 2024-12-13, the Intrinsic Value of Patrick Industries Inc (PATK) is
152.43 USD. This PATK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 134.59 USD, the upside of Patrick Industries Inc is
13.30%.
The range of the Intrinsic Value is 88.41 - 334.56 USD
152.43 USD
Intrinsic Value
PATK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.41 - 334.56 |
152.43 |
13.3% |
| DCF (Growth 10y) |
128.77 - 418.64 |
204.66 |
52.1% |
| DCF (EBITDA 5y) |
60.01 - 99.43 |
73.45 |
-45.4% |
| DCF (EBITDA 10y) |
96.16 - 152.06 |
116.62 |
-13.4% |
| Fair Value |
143.96 - 143.96 |
143.96 |
6.96% |
| P/E |
75.79 - 132.98 |
98.23 |
-27.0% |
| EV/EBITDA |
30.40 - 105.90 |
63.98 |
-52.5% |
| EPV |
141.59 - 212.40 |
177.00 |
31.5% |
| DDM - Stable |
60.62 - 201.89 |
131.26 |
-2.5% |
| DDM - Multi |
82.92 - 209.48 |
118.21 |
-12.2% |
PATK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,014.82 |
| Beta |
1.52 |
| Outstanding shares (mil) |
22.40 |
| Enterprise Value (mil) |
4,351.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.53% |
| Cost of Debt |
5.22% |
| WACC |
7.38% |