investorscraft@gmail.com

Intrinsic ValuePatria Investments Limited (PAX)

Previous Close$14.47
Intrinsic Value
Upside potential
Previous Close
$14.47

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

Patria Investments Limited operates as a leading alternative investment firm focused on Latin America, specializing in private equity, infrastructure, real estate, and credit investments. The company generates revenue primarily through management fees, performance fees, and co-investments, leveraging its deep regional expertise and long-standing relationships. Patria distinguishes itself through a localized approach, combining global best practices with on-the-ground execution capabilities, positioning it as a trusted partner for institutional investors seeking exposure to high-growth Latin American markets. The firm’s diversified portfolio across sectors and geographies mitigates concentration risk while capitalizing on regional macroeconomic trends. Its market position is reinforced by a strong brand, scalable platform, and a track record of delivering consistent returns, making it a preferred choice for limited partners targeting the region. Patria’s ability to identify and execute value-creating transactions in complex environments underscores its competitive edge in a fragmented but rapidly evolving alternative asset landscape.

Revenue Profitability And Efficiency

Patria reported revenue of $374.2 million for the period, with net income of $73.4 million, reflecting a net margin of approximately 19.6%. The diluted EPS stood at $0.48, indicating efficient earnings distribution across its 153.6 million outstanding shares. Notably, the absence of reported operating cash flow and capital expenditures suggests a focus on fee-based revenue streams rather than capital-intensive operations, aligning with its asset-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to scale its asset management platform without significant incremental costs, as evidenced by its healthy net income margin. Patria’s capital efficiency is further highlighted by its dividend payout of $0.60 per share, which exceeds its diluted EPS, signaling confidence in sustainable cash generation or potential use of reserves to reward shareholders.

Balance Sheet And Financial Health

Patria’s balance sheet shows $33.4 million in cash and equivalents against total debt of $228 million, indicating a leveraged position. The debt level warrants monitoring, though the firm’s recurring fee-based revenue likely supports debt servicing. The absence of detailed operating cash flow data limits a full assessment of liquidity, but the dividend payout suggests manageable financial obligations.

Growth Trends And Dividend Policy

The company’s growth is tied to the expansion of its assets under management and the performance of its investment vehicles in Latin America. Its dividend policy, with a payout ratio above 100% of EPS, reflects a shareholder-friendly approach, possibly aimed at attracting income-focused investors despite the implied reliance on non-earnings cash sources.

Valuation And Market Expectations

Patria’s valuation metrics are not fully discernible without additional data, but its dividend yield and regional focus may appeal to investors bullish on Latin America’s long-term growth. Market expectations likely hinge on the firm’s ability to sustain fee growth and deliver outperformance in its investment strategies.

Strategic Advantages And Outlook

Patria’s strategic advantages include its first-mover advantage in Latin American alternatives, entrenched local networks, and a diversified product suite. The outlook remains positive, contingent on regional stability and the firm’s ability to capitalize on increasing institutional allocations to emerging markets. However, macroeconomic volatility and currency risks in Latin America pose potential headwinds.

Sources

Company filings, CIK 0001825570

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