Patrick Industries (PATK) DCF: History & Chart

Patrick Industries, Inc.(PATK)

Furnishings, Fixtures & Appliances · Elkhart, IN

$66.63+0.04 (+0.06%)

Delayed quote: Oct 6, 2026, 12:50 PM EDT

About Patrick Industries, Inc.

Patrick Industries, Inc. serves as a primary provider of essential components, construction products, and various materials to key sectors such as the recreational vehicle (RV), marine, manufactured housing, and industrial markets. The company's operational footprint covers the United States, China, and Canada, executed through its distinct Manufacturing and Distribution divisions. Within its Manufacturing segment, the company produces a comprehensive range of specialized parts and finished goods. This includes numerous interior furnishings like furniture, shelving, wall panels, various countertop options (including solid surface, granite, and quartz fabrications), bespoke cabinetry, and cabinet doors. Patrick Industries also fabricates fiberglass bath fixtures, tile systems, decorative laminated panels, and polymer-based flooring. Tailored for the marine and RV industries, it manufactures aluminum and plastic goods, fiberglass and plastic components, dash panels, and offers RV painting services. Acoustic products such as amplifiers, tower speakers, soundbars, and subwoofers are also part of its production capabilities. Additionally, this division supplies wrapped profile mouldings, interior passage doors, air handling systems, slide-out trim and fascia, various types of plywood, fiberglass and plastic helm systems, boat covers, adhesives, sealants, thermoformed shower surrounds, specialty bath and closet items, wiring harnesses, fuel tanks, CNC molds, composite parts, marine hardware, and slotwall panels. The company's Distribution division focuses on supplying a broad assortment of finished goods and raw materials. Its offerings include pre-finished wall and ceiling panels, drywall and finishing products, and a variety of electronic and audio system components. This segment also distributes major appliances, marine accessories, diverse wiring products, and crucial electrical and plumbing fixtures. Building materials such as fiber reinforced polyester and cement siding, along with raw and processed lumber, are also provided. Furthermore, the division handles various flooring types (including interior passage, roofing, laminate, and ceramic), shower doors, furniture, fireplaces with surrounds, and both interior and exterior lighting solutions. Beyond product supply, this division also delivers comprehensive transportation and logistics services. Established in 1959, Patrick Industries, Inc. is headquartered in Elkhart, Indiana.

Elkhart, IN

10,000 employees

www.patrickind.com

Consumer Cyclical / Furnishings, Fixtures & Appliances

Sector: Consumer Cyclical
Industry: Furnishings, Fixtures & Appliances
CEO: Andy L. Nemeth

View full financials

Patrick Industries, Inc. (PATK) DCF Valuation

Price is INSIDE the estimated range

$58.77

$129.88

Model scenario range

$66.63

Today's price

TGM's two-stage DCF values Patrick Industries, Inc. (PATK) between $58.77 and $129.88 depending on assumptions, with a base case of $87.56. Growth is taken from the company's own record (5-year revenue CAGR (FCF growth too volatile to use)), fading to 2.5% long-run; the discount rate (9.6%) reflects its beta.

What would today's price require?

Growth the price assumes-0.9%/yr

Actual FCF growth, last 5 years+13.6%/yr

$66.63 is justified only if free cash flow grows about -0.9% a year (fading to 2.5% long-run) at a 9.6% required return — slower than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	0.5%/yr	10.6%	$58.77
Base case	3.3%/yr	9.6%	$87.56
Optimistic	6.3%/yr	8.6%	$129.88
Third-party model estimate (FMP)	independent reference · retrieved Oct 6, 2026 · assumptions not provided		$80.64

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$66.63

Market-Implied Growth

-0.9%/yr

vs +13.6% 5Y actual

Model Scenario Range

$58.77 – $129.88

model output — not a price target

PATK DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for PATK (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate3.3%/yr

Historical FCF CAGR: 3Y -26.9% · 5Y 13.6% · 10Y 11.1%

Discount Rate (WACC)9.6%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $291.4M · 0.03B shares · net debt $1.5B

Estimated Fair Value

$87.56

+31.4% vs $66.63

Current price$66.63

Third-party model estimate (FMP)$80.64

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 3.3%/yr FCF growth and 10-year horizon fixed. Green = above today's $66.63; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
7.6%	$114	$126	$140	$156	$177
8.6%	$91.84	$99.93	$109	$120	$134
9.6%	$74.81	$80.77	$87.56	$95.37	$104
10.6%	$61.53	$66.07	$71.17	$76.92	$83.47
11.6%	$50.89	$54.45	$58.38	$62.77	$67.68