PDCO
Patterson Companies Inc
Price:  
31.03 
USD
Volume:  
748,401.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDCO Intrinsic Value

5.20 %
Upside

As of 2025-02-16, the Intrinsic Value of Patterson Companies Inc (PDCO) is 32.65 USD. This PDCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.03 USD, the upside of Patterson Companies Inc is 5.20%.

The range of the Intrinsic Value is 25.75 - 43.89 USD

31.03 USD
Stock Price
32.65 USD
Intrinsic Value
Intrinsic Value Details

PDCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.75 - 43.89 32.65 5.2%
DCF (Growth 10y) 30.86 - 50.66 38.42 23.8%
DCF (EBITDA 5y) 18.62 - 31.81 24.77 -20.2%
DCF (EBITDA 10y) 24.71 - 39.43 31.39 1.2%
Fair Value 8.79 - 8.79 8.79 -71.66%
P/E 21.43 - 38.73 30.00 -3.3%
EV/EBITDA 14.43 - 34.27 23.80 -23.3%
EPV 160.71 - 208.74 184.72 495.3%
DDM - Stable 16.02 - 32.98 24.50 -21.0%
DDM - Multi 25.89 - 40.46 31.49 1.5%

PDCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,738.71
Beta 0.37
Outstanding shares (mil) 88.26
Enterprise Value (mil) 3,265.17
Market risk premium 4.60%
Cost of Equity 7.24%
Cost of Debt 4.39%
WACC 6.51%