Company Valuation: Patrick Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,909 1,373 2,221 2,791 3,608 2,473 - -
Change - -28.05% 61.73% 25.67% 29.26% -31.47% - -
Enterprise Value (EV) 1,909 2,634 3,236 4,076 4,871 2,473 2,473 2,473
Change - 38% 22.83% 25.97% 19.5% -49.23% 0% 0%
P/E 8.38x 4.49x 15.4x 20.2x 27.8x 18.1x 14.6x 11.4x
PBR 2.47x 1.41x 2.13x 2.48x 3.17x - - -
PEG - 0.1x -0.3x -3.92x -5.44x 1.96x 0.6x 0.4x
Capitalization / Revenue 0.47x 0.28x 0.64x 0.75x 0.91x 0.64x 0.6x 0.56x
EV / Revenue 0x 0x 0x 0x 0x 0.64x 0.6x 0.56x
EV / EBITDA 0x 0x 0x 0x 0x 5.36x 4.9x 4.09x
EV / EBIT 0x 0x 0x 0x 0x 9.24x 7.96x 6.59x
EV / FCF 0x 0x 0x 0x 0x 10.7x 8.17x -
FCF Yield 9.81% 24.2% 15.7% 9% 6.83% 9.32% 12.2% -
Dividend per Share 2 0.78 0.96 1.267 1.5 1.67 1.853 1.853 -
Rate of return 1.45% 2.38% 1.89% 1.81% 1.54% 2.41% 2.41% -
EPS 2 6.42 8.993 4.333 4.11 3.9 4.26 5.289 6.75
Distribution rate 12.1% 10.7% 29.2% 36.5% 42.8% 43.5% 35% -
Net sales 1 4,078 4,882 3,468 3,716 3,951 3,879 4,093 4,431
EBITDA 1 456.5 643.1 424.8 451.7 468 461.1 504.3 605.2
EBIT 1 351.7 496.2 260.2 258 276 267.6 310.6 375.2
Net income 1 224.9 328.2 142.9 138.4 135.1 146.7 178.4 229.3
Net Debt - 1,261 1,014 1,284 1,263 - - -
Reference price 2 53.79 40.40 66.90 83.08 108.43 76.99 76.99 76.99
Nbr of stocks (in thousands) 35,484 33,996 33,202 33,600 33,276 32,118 - -
Announcement Date 10/02/22 09/02/23 08/02/24 06/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.07x - - 2.41% 2.47B
14.51x1.5x7.42x2.4% 10.17B
15.67x1.73x8.6x - 1.76B
14.98x0.3x3.91x4.04% 739M
15.02x0.64x6.32x4.12% 636M
Average 15.65x 1.04x 6.56x 3.24% 3.16B
Weighted average by Cap. 15.24x 1.42x 7.33x 2.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PATK Stock
  4. Valuation Patrick Industries, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!