As of 2024-07-27, the Intrinsic Value of Patterson Companies Inc (PDCO) is
30.52 USD. This PDCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.29 USD, the upside of Patterson Companies Inc is
%.
The range of the Intrinsic Value is 23.30 - 43.05 USD
30.52 USD
Intrinsic Value
PDCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.30 - 43.05 |
30.52 |
16.1% |
| DCF (Growth 10y) |
25.67 - 45.68 |
33.02 |
25.6% |
| DCF (EBITDA 5y) |
19.20 - 28.43 |
22.91 |
-12.9% |
| DCF (EBITDA 10y) |
22.96 - 33.95 |
27.43 |
4.3% |
| Fair Value |
10.59 - 10.59 |
10.59 |
-59.71% |
| P/E |
22.27 - 46.90 |
32.03 |
21.8% |
| EV/EBITDA |
19.56 - 40.50 |
28.10 |
6.9% |
| EPV |
146.31 - 212.03 |
179.17 |
581.5% |
| DDM - Stable |
15.82 - 35.44 |
25.63 |
-2.5% |
| DDM - Multi |
21.04 - 36.29 |
26.60 |
1.2% |
PDCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,307.21 |
| Beta |
-0.19 |
| Outstanding shares (mil) |
87.76 |
| Enterprise Value (mil) |
2,830.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.88% |
| Cost of Debt |
4.34% |
| WACC |
6.85% |