As of 2024-09-11, the Intrinsic Value of Patrick Industries Inc (PATK) is
146.27 USD. This PATK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 126.75 USD, the upside of Patrick Industries Inc is
%.
The range of the Intrinsic Value is 91.53 - 278.30 USD
146.27 USD
Intrinsic Value
PATK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.53 - 278.30 |
146.27 |
15.4% |
| DCF (Growth 10y) |
144.71 - 382.25 |
214.77 |
69.4% |
| DCF (EBITDA 5y) |
66.43 - 102.84 |
77.18 |
-39.1% |
| DCF (EBITDA 10y) |
109.29 - 162.44 |
127.19 |
0.3% |
| Fair Value |
142.78 - 142.78 |
142.78 |
12.65% |
| P/E |
79.10 - 132.99 |
108.84 |
-14.1% |
| EV/EBITDA |
34.41 - 130.35 |
76.58 |
-39.6% |
| EPV |
161.95 - 236.77 |
199.36 |
57.3% |
| DDM - Stable |
58.54 - 174.72 |
116.63 |
-8.0% |
| DDM - Multi |
87.52 - 199.13 |
121.16 |
-4.4% |
PATK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,839.20 |
| Beta |
1.48 |
| Outstanding shares (mil) |
22.40 |
| Enterprise Value (mil) |
4,113.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.86% |
| Cost of Debt |
5.22% |
| WACC |
6.81% |