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 2,207 - -
Change - -28.05% 61.73% 25.67% 29.26% -38.84% - -
Enterprise Value (EV) 1,909 2,634 3,236 4,076 4,871 2,207 2,207 2,207
Change - 38% 22.83% 25.97% 19.5% -54.69% 0% 0%
P/E 8.38x 4.49x 15.4x 20.2x 27.8x 16.2x 13x 10.2x
PBR 2.47x 1.41x 2.13x 2.48x 3.17x - - -
PEG - 0.1x -0.3x -3.92x -5.44x 1.8x 0.5x 0.4x
Capitalization / Revenue 0.47x 0.28x 0.64x 0.75x 0.91x 0.57x 0.54x 0.5x
EV / Revenue 0x 0x 0x 0x 0x 0.57x 0.54x 0.5x
EV / EBITDA 0x 0x 0x 0x 0x 4.79x 4.38x 3.65x
EV / EBIT 0x 0x 0x 0x 0x 8.26x 7.12x 5.88x
EV / FCF 0x 0x 0x 0x 0x 9.58x 7.29x -
FCF Yield 9.81% 24.2% 15.7% 9% 6.83% 10.4% 13.7% -
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% 2.7% 2.7% -
EPS 2 6.42 8.993 4.333 4.11 3.9 4.25 5.274 6.75
Distribution rate 12.1% 10.7% 29.2% 36.5% 42.8% 43.6% 35.1% -
Net sales 1 4,078 4,882 3,468 3,716 3,951 3,878 4,092 4,431
EBITDA 1 456.5 643.1 424.8 451.7 468 460.5 503.4 605.2
EBIT 1 351.7 496.2 260.2 258 276 267 309.8 375.2
Net income 1 224.9 328.2 142.9 138.4 135.1 146.3 177.9 229.3
Net Debt - 1,261 1,014 1,284 1,263 - - -
Reference price 2 53.79 40.40 66.90 83.08 108.43 68.71 68.71 68.71
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.($)
14.04x1.47x7.26x2.48% 9.79B
16.45x - - 2.65% 2.21B
14.34x1.58x7.92x - 1.59B
14.39x0.3x3.71x3.94% 741M
15.69x0.68x6.62x3.94% 648M
Average 14.98x 1.01x 6.38x 3.25% 3B
Weighted average by Cap. 14.52x 1.37x 7.10x 2.66%

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. PK2 Stock
  5. Valuation Patrick Industries, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!