investorscraft@gmail.com

Intrinsic ValuePatterson Companies, Inc. (0KGB.L)

Previous Close£31.33
Intrinsic Value
Upside potential
Previous Close
£31.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Patterson Companies, Inc. operates as a key distributor in the dental and animal health sectors across the U.S., U.K., and Canada. The company’s Dental segment provides a comprehensive suite of consumables, equipment, and practice optimization solutions, including software and financing services, catering to dentists, laboratories, and healthcare institutions. Its Animal Health segment supplies pharmaceuticals, diagnostics, and nutritional products under private-label brands like Aspen and First Companion, serving veterinarians, producers, and retailers. Patterson’s dual-segment approach leverages its extensive distribution network and value-added services to maintain a competitive edge in fragmented but growing markets. The company’s long-standing presence since 1877 underscores its reliability, while its focus on technology integration and customer financing enhances its market positioning. Despite competition from larger healthcare distributors, Patterson’s specialized offerings and regional expertise allow it to carve out a stable niche in both dental and animal health verticals.

Revenue Profitability And Efficiency

Patterson reported revenue of $6.57 billion for FY 2024, with net income of $185.9 million, translating to diluted EPS of $1.98. Operating cash flow was negative at -$789.4 million, likely due to working capital adjustments, while capital expenditures remained modest at -$67.6 million. The company’s profitability metrics reflect steady demand in its core segments, though cash flow volatility warrants monitoring.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.98 demonstrates its ability to convert revenue into earnings, supported by efficient cost management. However, negative operating cash flow raises questions about short-term liquidity. Patterson’s capital allocation prioritizes maintaining its distribution infrastructure and financing services, which are critical to its business model.

Balance Sheet And Financial Health

Patterson holds $114.5 million in cash and equivalents against total debt of $762.9 million, indicating moderate leverage. The balance sheet remains manageable, with debt levels reflecting typical working capital needs for a distributor. The company’s financial health is stable, though its negative operating cash flow in FY 2024 merits attention.

Growth Trends And Dividend Policy

Patterson’s growth is tied to steady demand in dental and animal health markets, with limited cyclical exposure. The company pays a dividend of $0.52 per share, offering a modest yield. Its focus on value-added services and private-label products provides avenues for margin expansion, but top-line growth may remain muted absent acquisitions.

Valuation And Market Expectations

With a market cap of $2.77 billion and a beta of 0.72, Patterson is viewed as a lower-volatility healthcare distributor. The valuation reflects expectations of stable, albeit slow, growth, with investors likely prioritizing dividend consistency over aggressive expansion.

Strategic Advantages And Outlook

Patterson’s strengths lie in its entrenched distribution networks and diversified product portfolios across dental and animal health. Challenges include cash flow management and competitive pressures. The outlook remains neutral, with the company well-positioned to benefit from long-term healthcare trends but facing near-term operational headwinds.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount