Patrick Industries, Inc. logo PATK - Patrick Industries, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 12
HOLD 3
SELL 2
STRONG
SELL
0
| PRICE TARGET: $112.29 DETAILS
HIGH: $150.00
LOW: $85.00
MEDIAN: $110.00
CONSENSUS: $112.29
UPSIDE: 31.67%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Moderate
Trading 18.0% below fair value
Current Price $85.28
Bear Case $91.00 6.7% upside ($91.00 - $85.28) / $85.28 = 6.7% $6.50 × 14x P/E
Fair Value $104.00 22.0% upside ($104.00 - $85.28) / $85.28 = 22.0% $6.50 × 16x P/E
Bull Case $117.00 37.2% upside ($117.00 - $85.28) / $85.28 = 37.2% $6.50 × 18x P/E

Adjust Assumptions

16.0x
6.5$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 13.1x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $6.50, the base-case value is $104.00 per share. DDM cross-check: $300.68.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (17 analysts) $112.29
Analyst Range $85.00 – $150.00
Divergence from AlphaVal 7%

Warnings

The company's reported profits differ from official accounting profits by 67%. Check what costs are being left out of the adjusted number.
Dividend-based valuation: $300.68 (above our primary estimate by 189%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples