PDCO
Patterson Companies Inc
Price:  
31.33 
USD
Volume:  
9,358,883.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDCO Intrinsic Value

1.60 %
Upside

What is the intrinsic value of PDCO?

As of 2025-07-07, the Intrinsic Value of Patterson Companies Inc (PDCO) is 31.84 USD. This PDCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.33 USD, the upside of Patterson Companies Inc is 1.60%.

The range of the Intrinsic Value is 24.43 - 44.42 USD

Is PDCO undervalued or overvalued?

Based on its market price of 31.33 USD and our intrinsic valuation, Patterson Companies Inc (PDCO) is undervalued by 1.60%.

31.33 USD
Stock Price
31.84 USD
Intrinsic Value
Intrinsic Value Details

PDCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.43 - 44.42 31.84 1.6%
DCF (Growth 10y) 28.33 - 49.07 36.06 15.1%
DCF (EBITDA 5y) 17.52 - 31.83 24.49 -21.8%
DCF (EBITDA 10y) 22.55 - 37.64 29.66 -5.3%
Fair Value 7.84 - 7.84 7.84 -74.97%
P/E 25.96 - 33.47 31.31 -0.1%
EV/EBITDA 15.40 - 38.02 28.93 -7.7%
EPV 163.01 - 217.41 190.21 507.1%
DDM - Stable 14.68 - 31.55 23.12 -26.2%
DDM - Multi 26.19 - 42.60 32.34 3.2%

PDCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,771.77
Beta 0.20
Outstanding shares (mil) 88.47
Enterprise Value (mil) 3,387.41
Market risk premium 4.60%
Cost of Equity 6.98%
Cost of Debt 4.39%
WACC 6.30%