investorscraft@gmail.com

Intrinsic Value of Patrick Industries, Inc. (PATK)

Previous Close$99.58
Intrinsic Value
Upside potential
Previous Close
$99.58

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

Patrick Industries, Inc. operates as a leading manufacturer and distributor of building products and materials for the recreational vehicle (RV), marine, and manufactured housing industries. The company’s diversified portfolio includes components such as cabinetry, countertops, flooring, and fixtures, serving OEMs and aftermarket customers. With a vertically integrated supply chain, Patrick Industries leverages economies of scale to maintain cost efficiency while ensuring product quality and timely delivery. The company’s market position is strengthened by its strategic acquisitions, which expand its product offerings and geographic reach. In the highly cyclical RV and marine sectors, Patrick Industries benefits from long-term industry growth trends, including rising consumer demand for outdoor recreation. Its ability to cross-sell products across end markets provides resilience against sector-specific downturns. The company’s focus on innovation and customer relationships further solidifies its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Patrick Industries reported revenue of $3.72 billion for FY 2024, with net income of $138.4 million, reflecting a net margin of approximately 3.7%. Operating cash flow stood at $326.8 million, demonstrating solid cash generation despite capital expenditures of $75.7 million. The company’s efficiency metrics indicate disciplined cost management, though margins are influenced by raw material price volatility and cyclical end-market demand.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was $4.11, supported by stable earnings power across its diversified end markets. The company’s capital efficiency is evident in its ability to generate operating cash flow nearly 2.4x net income, reflecting strong working capital management. However, elevated debt levels may weigh on returns if interest expenses rise significantly in a higher-rate environment.

Balance Sheet And Financial Health

Patrick Industries held $33.6 million in cash and equivalents against total debt of $1.52 billion as of FY 2024, indicating a leveraged balance sheet. The debt-to-equity ratio suggests reliance on borrowing for growth and acquisitions. While the company’s cash flow generation supports debt servicing, refinancing risks and interest coverage remain key monitoring points for financial health.

Growth Trends And Dividend Policy

The company’s growth is tied to cyclical RV and marine markets, with long-term demand underpinned by lifestyle trends. Patrick Industries has consistently paid dividends, with a FY 2024 dividend per share of $1.92, reflecting a commitment to shareholder returns. However, dividend sustainability depends on maintaining cash flow amid industry volatility and debt obligations.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $4.11 EPS, Patrick Industries’ valuation reflects market expectations for moderate growth in its core markets. Investors likely price in cyclical risks, balancing the company’s acquisition-driven expansion against potential downturns in discretionary consumer spending.

Strategic Advantages And Outlook

Patrick Industries’ strategic advantages include its diversified product mix, vertical integration, and strong OEM relationships. The outlook hinges on sustained demand in RV and marine markets, though economic sensitivity remains a risk. The company’s ability to execute accretive acquisitions and manage costs will be critical to navigating industry cycles and maintaining profitability.

Sources

Company 10-K, investor filings

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