Pool Corporation logo POOL - Pool Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 12
HOLD 8
SELL 1
STRONG
SELL
0
| PRICE TARGET: $270.17 DETAILS
HIGH: $310.00
LOW: $210.00
MEDIAN: $277.50
CONSENSUS: $270.17
UPSIDE: 23.10%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 51.9% above fair value
Current Price $219.47
Bear Case $105.78 51.8% downside ($105.78 - $219.47) / $219.47 = -51.8% 4% stage 1 growth, 11% discount
Fair Value $144.47 34.2% downside ($144.47 - $219.47) / $219.47 = -34.2% 7% stage 1 growth, 11% discount
Bull Case $179.88 18.0% downside ($179.88 - $219.47) / $219.47 = -18.0% 10% stage 1 growth, 11% discount

Adjust Assumptions

7.3%
11.0%
3.0%

Key Value Driver

FCF growth rate (7% base case)

Terminal Value % of EV 37%
Implied Market Multiple 32.2x
Market is pricing in (growth) 15.4% vs our 7.3% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $270.17 from 21 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $144.47 per share.

Warnings

Wall Street's average price target is $270.17 (from 21 analysts). Our estimate is 62% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions