PDCO
Patterson Companies Inc
Price:  
25.76 
USD
Volume:  
871,250.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDCO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Patterson Companies Inc (PDCO) is 35.59 USD. This PDCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.76 USD, the upside of Patterson Companies Inc is %.

The range of the Intrinsic Value is 26.24 - 52.97 USD

25.76 USD
Stock Price
35.59 USD
Intrinsic Value
Intrinsic Value Details

PDCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.24 - 52.97 35.59 38.2%
DCF (Growth 10y) 29.54 - 56.97 39.18 52.1%
DCF (EBITDA 5y) 18.59 - 27.67 22.03 -14.5%
DCF (EBITDA 10y) 23.37 - 34.34 27.66 7.4%
Fair Value 10.82 - 10.82 10.82 -58.00%
P/E 18.03 - 49.03 29.46 14.4%
EV/EBITDA 19.39 - 31.18 23.71 -8.0%
EPV 144.60 - 209.68 177.14 587.7%
DDM - Stable 18.88 - 45.00 31.94 24.0%
DDM - Multi 26.32 - 48.09 33.95 31.8%

PDCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,307.84
Beta -0.04
Outstanding shares (mil) 89.59
Enterprise Value (mil) 2,967.18
Market risk premium 4.60%
Cost of Equity 7.18%
Cost of Debt 4.31%
WACC 6.45%