Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
AGING Analysis Report
Aug 3, 2026
20 days ago · 100% complete
NOT DEPENDABLE This report predates a filing — its financial basis has been replaced.
Report generated: Aug 3, 2026 · Filing on record since: Aug 19, 2026 · 15 days after
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Patrick Industries Inc. (PATK) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-08-23): Designation Low · Gem Score -38 (−100…+100 Quality+Value blend) · Quality -24 · Value -49 · Sentiment -43 (timing only, not weighted) · Composite fair value $87.82 vs $82.95 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Patrick Industries Inc.

PATK NASDAQ
Consumer Cyclical · Recreational Vehicles
Elkhart, IN 46515-0638, United States patrickind.com Updated Aug 3, 11:33am
Price
$83.74
Market Cap
$2.7B
Employees
10,000
Beta
1.09
Avg Volume
841,700
Last Dividend
$1.81
CEO
Mr. Andy L. Nemeth

Patrick Industries Inc. is a prominent manufacturing and distribution company specialized in providing components for the recreational vehicle (RV), marine, manufactured housing, and industrial markets. The company’s primary function is to supply essential building materials and components, including interior decorative products like wall panels, vinyl and hardwood flooring, and countertops. Additionally, it offers cabinet doors, shelving, and various molding options to industry leaders in these sectors. Patrick Industries Inc. plays a significant role in the support and growth of markets driven by leisure and lifestyle, contributing to both the production and refurbishment of RVs and marine vehicles. As a key player, it collaborates with a variety of manufacturers, ensuring a steady supply of high-quality, innovative products that influence design and functionality standards in the industries it serves. Established in 1959 and headquartered in Elkhart, Indiana, the company has cultivated a robust presence in North America, continually expanding its reach and enhancing its product portfolio to meet evolving market demands.

Runs with full report Generated: Aug 3, 2026 11:45am
Price Overview
Price at report time
$83.20
as of Aug 3, 12:06pm (20d ago)
Change · Aug 3
+0.65 (+0.79%)
Day Range
$83.20 – $86.15
52-Week Range
$81.29 – $148.50
50-Day MA
$87.28
200-Day MA
$105.67
Volume
36,192.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 20d).
Share Structure
Outstanding 33,156,842.00
Float 30,537,550.00
Free Float 92.1%
High free float — 92.1% of shares trade freely, ~7.9% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Aug 3, 2026 12:06pm (20d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Aug 3, 2026 12:06pm (20d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Aug 3, 2026 11:43am
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
21.47
Stock Price: $83.74
EPS (Diluted): 3.90
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
2.45
Stock Price: $83.74
Total Equity: $1.18B
Shares: 34,637,000
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
8.96
Market Cap: $2.74B
Total Debt: $1.29B
Cash: $26.43M
EBITDA: $446.20M
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$4.0B
Market Cap: $2.74B
Total Debt: $1.29B
Cash: $26.43M
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
23.1%
Gross Profit: $912.86M
Revenue: $3.95B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
7.0%
Operating Income: $275.99M
Revenue: $3.95B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
3.4%
Net Income: $135.06M
Revenue: $3.95B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
11.4%
Net Income: $135.06M
Total Equity: $1.18B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
8.6%
Operating Income: $275.99M
Tax Rate: 23.7%
Equity: $1.18B
Total Debt: $1.29B
Cash: $26.43M
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
2.51
Current Assets: $873.12M
Current Liabilities: $348.49M
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
1.09
Short-Term Debt: $6.25M
Long-Term Debt: $1.28B
Total Debt: $1.29B
Total Equity: $1.18B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$114.06
Revenue: $3.95B
Shares: 34,637,000
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$34.19
Total Equity: $1.18B
Shares: 34,637,000
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$7.12
Operating CF: $329.41M
CapEx: -$82.92M
Shares: 34,637,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
2.2%
Last Dividend: $1.81
Stock Price: $83.74
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
40.9%
Dividends Paid: -$55.27M
Net Income: $135.06M
Industry Benchmarks
Last run: Aug 3, 2026 11:43am
Compares PATK against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Aug 3, 2026 12:06pm (20d ago)
Metric 2021 2022 2023 2024 2025
Revenue $4.1B $4.9B $3.5B $3.7B $4.0B
Cost of Revenue $3.3B $3.8B $2.7B $2.9B $3.0B
Gross Profit $801.2M $1.1B $782.2M $835.9M $912.9M
Operating Expenses $449.5M $563.8M $522.0M $577.9M $636.9M
Operating Income $351.7M $496.2M $260.2M $258.0M $276.0M
Net Income $224.9M $328.2M $142.9M $138.4M $135.1M
EBITDA $456.5M $626.9M $404.7M $424.6M $446.2M
EPS $9.87 $14.82 $6.64 $4.25 $4.16
EPS (Diluted) $9.63 $13.49 $6.50 $4.11 $3.90
Balance Sheet (Annual)
Last updated: Aug 3, 2026 11:33am (20d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $122.8M $22.8M $11.4M $33.6M $26.4M
Total Current Assets $974.1M $909.9M $734.6M $822.6M $873.1M
Total Assets $2.7B $2.8B $2.6B $3.0B $3.1B
Current Liabilities $432.8M $367.2M $308.5M $353.6M $348.5M
Long-Term Debt $1.3B $1.3B $1.0B $1.3B $1.3B
Total Liabilities $1.9B $1.8B $1.5B $1.9B $1.9B
Total Equity $767.6M $955.2M $1.0B $1.1B $1.2B
Retained Earnings $513.7M $758.9M $843.1M $926.9M $977.0M
Cash Flow (Annual)
Last updated: Aug 3, 2026 12:06pm (20d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $252.1M $411.7M $408.7M $326.8M $329.4M
Capital Expenditure -$64.8M -$79.9M -$59.0M -$75.7M -$82.9M
Free Cash Flow $187.3M $331.9M $349.7M $251.2M $246.5M
Acquisitions (net) -$508.1M -$248.9M -$25.9M -$411.7M -$121.7M
Net Debt Issued / (Repaid) -$6.9M -$7.5M -$7.5M -$130.9M -$6.3M
Dividends Paid -$27.0M -$32.9M -$42.1M -$50.2M -$55.3M
Stock Buybacks -$48.9M -$77.1M -$18.8M -$4.7M -$32.0M
Net Change in Cash $78.1M -$100.0M -$11.4M $22.2M -$7.1M
Growth Trends (YoY %)
Last updated: Aug 3, 2026 12:06pm (20d ago)
Metric 2022 2023 2024 2025
Revenue Growth +19.7% -29.0% +7.1% +6.3%
Gross Profit Growth +32.3% -26.2% +6.9% +9.2%
Operating Income Growth +41.1% -47.6% -0.8% +7.0%
Net Income Growth +45.9% -56.5% -3.1% -2.4%
EBITDA Growth +37.3% -35.4% +4.9% +5.1%
Dividend History (Last 20)
Last updated: Aug 3, 2026 11:34am (20d ago)
Date Dividend Declaration Record Payment
2026-05-26 $0.47
2026-02-23 $0.47
2025-12-01 $0.47
2025-08-25 $0.40
2025-05-27 $0.40
2025-02-18 $0.40
2024-11-25 $0.40
2024-08-26 $0.37
2024-06-03 $0.37
2024-02-16 $0.37
2023-11-24 $0.37
2023-08-25 $0.30
2023-06-09 $0.30
2023-02-17 $0.30
2022-11-25 $0.30
2022-08-26 $0.22
2022-05-27 $0.22
2022-03-04 $0.22
2021-11-26 $0.22
2021-08-27 $0.19
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable 18 computed · 6 not applicable
Risk : Reward — if the last quarter repeats
Live · as of 2026-08-19 10:30
0.2 : 1 recovery upside vs repeat-quarter downside
Recovery pays +12%; another quarter like the worst recent one costs 60%. Ratio 0.2:1.
CaseGrowthMarginFair valuevs price ($82.95)
Bull — recovery +3% 9.2% $92.56 +12%
Base — stabilizes +2% 8.0% $78.72 -5%
Bear — keeps slipping +1% 6.8% $65.65 -21%
Stress — last quarter repeats -1% 3.3% $33.32 -60%
The next quarters keep the trajectory of the worst recent matched quarter (ending 2026-06-28) — growth stays at -0.6% and margins bend by the same profit-vs-revenue ratio (×0.89). Stress is a trajectory, not a prediction — it answers "what if the ship's current heading simply continues," which history says is the case to respect.
Why this is appearing: this company files quarterly, so its recent trajectory could be measured rather than assumed — the engine matched Jun 2026, Mar 2026 against the same quarters one year earlier and found revenue -0.6% · operating income -6.9% · net income +17.3% year-over-year. That measured heading is what the stress case extends forward. Of those, the stress case extends the worst matched quarter — the one ending Jun 28, 2026 (revenue -0.6%, operating income -11.2% YoY) — not the average. Data measured through Jun 28, 2026 — this card recalculates automatically when the next quarterly filing is ingested. Companies without quarterly filings (many foreign listings) never show this card: with no measured trajectory, there is nothing honest to repeat.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for PATK — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-08-03 12:02:00
Verdict Modestly overvalued at $83.74 — leveraged cyclical dressed up as a compounder; fair value $70-75 accounting for 4x net leverage and negative earnings CAGR, wait for a recovery-confirmation print or a $65 handle before adding.

Looking at the raw quarterly cadence first: Patrick did $997M in Q1 2026 (up from $1.00B YoY, essentially flat) with 4.0% net margin, versus $846M/1.7% in Q4 2024 and $1.02B/4.7% in Q2 2024. The story here isn't recovery — it's stabilization at a lower plateau. TTM revenue is roughly $3.94B vs peak 2022 of $4.88B (down 19%), and TTM NI is ~$136M vs 2022's $328M (down 59%). So earnings are still trough-adjacent while revenue is only mid-cycle-adjacent, which is exactly what you'd expect from operating deleverage in a fixed-cost manufacturer. The 21x PE isn't cheap in absolute terms — it's cheap only if you believe 2022's $328M NI is repeatable, which would imply a normalized PE closer to 8x. That's the entire bull case in one sentence.

The balance sheet is where I diverge sharply from the "steady compounder" narrative. $1.29B total debt against $26.4M cash and $1.18B equity gives D/E of 1.09x, and net debt of $1.26B against TTM EBITDA of roughly $305M is ~4.1x — that's not steady-compounder territory, that's leveraged cyclical. FCF CAGR of -16% while the company pays a 2.16% dividend (41% payout) and continues bolt-on M&A is a real concern; $246.5M FCF barely covers dividend + interest + reinvestment without further balance sheet stress. The synthesis calling this "fair value" at $78-93 leans heavily on DCF assumptions I'd want to stress-test with a 15-20% revenue decline scenario, which is entirely plausible given RV wholesale shipments remain 40%+ below 2021 peaks and dealer inventories are only recently normalized.

The models contradict each other in ways worth flagging. Market Forces calls this a "value trap with deteriorating cash generation" while Narrative Economics calls it "anchored steady-compounder near fair value" and the synthesis splits the difference at fair. The insider activity is being over-weighted — those May 14 awards of 1,594 shares to seven insiders are RSU grants, not conviction buys; the actual open-market purchases are two trivial 100-share tickets. Calling that "significant insider buying" is a data-quality error. The contrarian case that no model articulates: Patrick's content-per-unit growth (their favorite management slide) has masked unit-volume declines for two years, and if RV OEMs (Thor, Winnebago) push back on pricing in a 2026 recovery scenario — which they will, given their own margin pressure — Patrick's gross margin at 23.1% (vs 21.7% at 2022 peak revenue, oddly) could compress 200bps as mix normalizes.

I partially dissent from the synthesis. Fair value at $78 assumes mid-cycle earnings power of ~$150-160M and a 17-18x multiple, which is generous for a leveraged cyclical with -16% FCF CAGR and decelerating quarterly revenue. My read: if you normalize to a mid-cycle $200M NI (halfway between current $136M and 2022's $328M) and apply a cyclical-appropriate 12-13x, you get $2.4-2.6B equity value, or ~$74-80/share — below current $83.74. The bull path requires both a genuine RV recovery AND margin recapture to 2022 levels, and pays you only ~15-20% upside if it works, while the bear path (another leg down in RV demand, credit tightening on consumer discretionary durables) has 30-40% downside given the leverage. Asymmetry is unfavorable. I'd want to see the stock closer to $65-70 to compensate for the 4x net-debt/EBITDA and the earnings trajectory that's still negative YoY on both recent quarterly (-2.4%) and 3-year (-2.8% CAGR) bases.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-08-03 12:02:19
Verdict Undervalued at $83.74 — the market is capitalizing depressed earnings instead of robust cash flow; fair value is closer to $95-100 if PATK merely sustains current margins and modest revenue recovery.

Patrick Industries looks less like a value trap than a cyclical cash machine being valued on middling earnings while the business is already operating above trough. The key fact is that revenue has rebuilt to roughly a $4.0 billion run rate: 2025 sales were $3.95 billion, up from $3.72 billion in 2024 and $3.47 billion in 2023, and the latest quarter at $997 million was essentially flat with the $1.00 billion posted a year earlier but came with slightly better net income, $39.5 million versus $38.2 million. That matters because the market is paying 0.73x sales and about 9.0x EV/EBITDA for a company that, even in a still-subdued RV environment, is generating $329 million of operating cash flow and $246.5 million of free cash flow. Against a $2.74 billion equity value, that is roughly a 9% FCF yield. For a supplier with diversified exposure across RV, marine, and manufactured housing, that is not demanding.

The more interesting part is the earnings profile. The annual P/E of 21.5x looks optically full until you look at where margins sit in the cycle. Net margin was 6.7% in 2022 on $4.88 billion of revenue, producing $328 million of net income; by 2025, net margin had compressed to 3.4% on $3.95 billion, with net income at $135 million. Yet operating income barely moved over 2023-2025, from $260 million to $276 million, despite revenue recovery and mix pressure, suggesting management has defended the base better than the headline EPS multiple implies. Quarterly margins are also not collapsing: after a weak 1.7% net margin in 4Q24, the last five quarters have ranged from 3.1% to 4.0%, and the most recent quarter improved sequentially and year over year. This does not read like a business sacrificing itself for volume; it reads like a cyclical supplier carrying normalized-but-not-peak profitability.

Leverage is the main real blemish, but it is manageable rather than thesis-breaking. Debt is $1.29 billion against only $26 million of cash, and debt-to-equity is 1.09x, so this is not a balance sheet you ignore in a downturn. But the current ratio is 2.5x and cash generation covers the leverage burden much better than the balance-sheet snapshot suggests. A business producing $246 million of annual FCF can delever materially in a couple of years if management chooses, while still supporting a 2.2% dividend. The low-dollar insider purchases are not a huge signal, but they are at least directionally consistent with management seeing value in the shares around current levels. Put simply: the stock is not cheap on depressed GAAP EPS, but it is cheap enough on cash flow and enterprise value for a company that appears to be on the recovery side of the cycle, not heading into a fresh collapse.

The strongest case against this view is that Patrick may simply never revisit anything close to 2022 economics, in which case 21x earnings and 2.45x book are not bargains for a commodity-adjacent supplier with cyclical end markets and leverage. Revenue remains well below the $4.88 billion peak, earnings CAGR is negative, and FCF CAGR is worse at -16%, so the business has not compounded through the cycle. If rates stay high and RV affordability remains impaired, the latest revenue stabilization could prove temporary. The quarterly pattern also shows no convincing acceleration: $1.05 billion, $976 million, $924 million, then $997 million is recovery, but not breakout. A skeptic can also point out that 2025 net income of $135 million was actually below 2024’s $138 million despite higher sales, which undercuts the “margin rebound” argument. I weigh those points less heavily because the current valuation does not require a return to 2022 peak margins; it only requires the company to sustain something like 3.5%-4.5% net margins and keep converting earnings to cash, which the data say it can.

What would change my mind is straightforward. If the next two quarters show revenue slipping back below $900 million with net margins falling toward the 2% area, then the idea that Patrick is already through the trough is wrong and the balance sheet becomes more concerning. Likewise, if annual free cash flow drops materially below $150 million without a clear working-capital explanation, the “cash machine” thesis fails. On the upside, if the company can post a few quarters around or above $1.0 billion in revenue with net income in the mid-$40 millions and use that to bring leverage down, the market should stop treating this as a perpetually impaired cyclical and a $95-$105 share price becomes reasonable.

Grok Reading
Independent reading · grok-4.5 · generated 2026-08-03 12:03:11
Verdict Modestly overvalued at $83.74; closer to $72–78 on stalled earnings and 5× net-debt/FCF without clear margin inflection

Patrick Industries is a post-peak cyclical that has stabilized but not healed. Revenue climbed from the $3.47B 2023 trough to $3.95B in 2025 and is running at a $3.9–4.0B annualized pace in the latest quarters, yet net income remains stuck near $135–140M with 3.1–4.0% margins—half the 6.7% net margin and one-third the absolute earnings printed in the 2022 $4.88B / $328M peak year. Operating margin has compressed to 7.0% from double digits, ROIC sits at a mediocre 8.6%, and free-cash-flow has decayed at a –16% CAGR even while the latest annual print of $246.5M still looks solid on an absolute basis. The balance sheet carries $1.29B of debt against only $26M cash; net leverage is roughly 5× FCF and the equity cushion is $1.18B. At $83.74 the stock trades 21.5× those depressed earnings, 9.0× EV/EBITDA and 0.73× sales—multiples that already embed a meaningful recovery that the income statement has so far refused to deliver.

The cash-flow quality is the clearest positive: $329M of operating cash converted into $246M of FCF after modest $83M capex, a 9% equity free-cash-flow yield that easily covers the 2.2% dividend at a 41% payout. Small insider purchases and a current ratio of 2.5 add marginal comfort. But revenue growth of 6% is not flowing through; recent quarterly net margins remain stuck in the mid-3s while FCF continues to trend lower. In a capital-intensive, rate-sensitive RV and marine supply chain, that combination of leverage, margin stagnation and declining cash generation is the story the numbers actually tell—not a classic trough ready to spring, but a mature earner grinding sideways under macro headwinds.

The strongest contrary case is straightforward: 9× EV/EBITDA and sub-1× sales on a supplier that historically expands content-per-unit and can double operating margins in an up-cycle looks optically cheap, the $246M FCF is real and recurring, and any sustained RV unit recovery would drop substantial incremental profit to the bottom line given the fixed-cost base. A bull can also note that the valuation synthesis composite sat near $93 before risk adjustment and that insider buying, however small, is at least directionally supportive. I weigh those points less heavily because the earnings and FCF trajectories have not yet confirmed the inflection; the multiple is being paid today on flat-to-down earnings power, and net debt leaves limited room for a deeper or longer downturn.

I would flip to constructive on two hard data points: trailing-twelve-month net income sustainably above $180M (implying mid-4%+ net margins on current revenue) or free-cash-flow re-accelerating above $280M while net debt/FCF falls under 3.5×. Either would demonstrate that operating leverage is returning and that the current multiple is being earned rather than anticipated.

Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 4.0; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 2.0
overvalued · conviction 3/5 · Δ -2.0 vs panel · self: 4.0
GPT gpt-5.4 8.0
undervalued · conviction 3/5 · Δ +4.0 vs panel · self: 7.0
Grok grok-4.5 2.0
overvalued · conviction 3/5 · Δ -2.0 vs panel · self: 4.0
Second round ran — the seats disagreed beyond the band (Claude: overvalued · GPT: undervalued · Grok: overvalued); 1 seat changed direction after reading the others.
Claude — Second Response · overvalued held

VERDICT: Modestly overvalued at $83.74; fair value $72-78, wait for TTM NI above $170M or net debt/EBITDA under 3.5x before adding

GPT's core argument — that 9% FCF yield and 9x EV/EBITDA on a stabilizing cyclical is cheap enough that you don't need 2022 economics to underwrite — is the strongest challenge to my read, and I want to name where it actually moves me and where it doesn't. It moves me on one specific point: I underweighted the operating income stability. Operating income going from $260M to $276M across 2023-2025 while revenue rebuilt from $3.47B to $3.95B genuinely does suggest management defended the base better than the net income line implies, and the gap between OI stability and NI compression is largely interest expense on that $1.29B debt stack. That's a different story than "operating deleverage in a fixed-cost manufacturer," which is what I wrote. It's closer to "operations fine, capital structure eating the earnings."

But that reframe cuts against GPT's conclusion, not for it. If interest expense is what's suppressing EPS, then the 9% FCF yield GPT cites is levered FCF yield on a 4-5x net-debt/EBITDA balance sheet — which is exactly the yield you should demand for that risk. Grok's framing of "5x net-debt/FCF with no margin inflection" is the more honest accounting. And GPT's own bear paragraph concedes 2025 NI ($135M) came in below 2024 ($138M) despite higher revenue — that's not a cash machine on the recovery side of the cycle, that's flat-to-down earnings with a rate-sensitive end market. The insider "buying" remains two 100-share tickets; I'll die on that hill.

Net: I'm holding my direction but tightening the range. Grok and I converge on $72-78 fair value; GPT's $95-100 requires sustained margin expansion the quarterly cadence hasn't shown. My asymmetry argument stands — 15-20% upside if the recovery lands vs. 30%+ downside if credit tightens on discretionary durables — and 4x net leverage is the reason to demand the discount, not ignore it.

GPT — Second Response · fairly valued changed direction

VERDICT: Revised to fairly valued-to-modestly overvalued at $83.74; I’d anchor fair value around $75-82 unless PATK shows sustained >4.5% net margins or delevers below ~3.5x net debt/EBITDA.

Claude’s leverage framing is the argument that moved me most, and I underweighted it initially. I focused on equity FCF yield and cash conversion, but net debt of about $1.26B against roughly $305M EBITDA is still ~4.1x leverage in a cyclical supplier; that is not a trivial “manageable blemish,” it is central to valuation. I also think both colleagues are right that I gave too much credit to stabilization. The recent numbers show a floor, not a clear earnings inflection: revenue has recovered from 2023 lows, but 2025 net income of $135M was still below 2024’s $138M despite higher sales, and quarterly margins stuck around 3-4% are not yet evidence of operating leverage returning. My original $95-100 fair value assumed that sustaining current margins plus modest revenue recovery was enough; on reconsideration, with 21x current earnings and leverage this high, the market is already paying in advance for that normalization.

What did not move me fully is the harsher “value trap” flavor. The cash generation is still real: $246M FCF on a $2.74B market cap is meaningful, capex is modest, liquidity is fine, and this is not a business in active deterioration. So I am not convinced PATK deserves a deeply distressed multiple or a collapse into the low 60s absent fresh end-market weakness. But the colleagues’ core asymmetry argument holds up better than my initial upside case: today’s valuation leaves only moderate upside if RV/marine recover and margins improve, while leverage amplifies downside if the plateau breaks lower. I am therefore revising from undervalued to roughly fairly valued/slightly rich, with a more cautious range centered below the current price until PATK proves that revenue growth can actually translate into >$180M net income or meaningfully lower leverage.

Grok — Second Response · overvalued held

VERDICT: Modestly overvalued at $83.74; fair value $70-78 until margins or FCF re-accelerate

Claude’s sharper dissection of leverage and asymmetry reinforced my original caution more than it altered it. Net debt at ~4.1× EBITDA and ~5× FCF, paired with a still-negative earnings and FCF CAGR, leaves the equity with an unfavorable skew: only 15-20 % upside even if mid-cycle $200 M NI materializes at a generous 12-13×, versus 30-40 % downside if RV demand softens again. The clarification that the “insider buying” is mostly RSU grants, not open-market conviction, removes a minor positive I had underweighted. Those points keep fair value anchored in the low-to-mid $70s.

GPT’s cash-flow defense is the cleanest contrary case and the one I weighed most carefully. A 9 % FCF yield on $246 M, 0.73× sales and 9× EV/EBITDA do look optically cheap if the company can merely hold 3.5-4 % net margins and grind modest revenue recovery. Yet the same data show operating leverage still absent: 2025 NI was lower than 2024 despite higher sales, quarterly margins remain stuck in the mid-3s, and FCF continues its multi-year decay. Sustaining today’s depressed earnings power is not enough to justify paying 21× for it while carrying 4× leverage; the multiple already discounts the very recovery the income statement has refused to confirm. I therefore leave the valuation call unchanged.

Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-08-03 13:49:48
Delvantic - Cairn AI
Fair - wait for mid-$60s 7/10
Fair-to-slightly-rich cyclical supplier with real cash flow but a dilution problem - not cheap enough at $83 to fight the rates headwind.
The cruxWhether the RV/marine cycle inflects before rates roll over - because at $83 you are paying for a recovery that dilution keeps taxing on a per-share basis.
Forensic checks Derived mechanically from PATK's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionHeavy Dilution
Earnings QualityHigh Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
-24
Mixed
edge √Σ 105 · risk √Σ 129 · conf 6/10

Patrick is a mature-earner supplier to the RV/marine cycle. Revenue peaked at 4.88B in 2022, dropped to 3.47B in 2023, and has clawed back to 3.95B in 2025 — but operating margin has compressed from 10.2% in 2022 to 7.0% in 2025 even as gross margin ticked up to 23.1%, implying opex or acquired-cost drag is eating the mix improvement. Net income has stalled around 135-142M for three years despite the revenue recovery.

Strengths 4
m65
Consistent FCF generation
Five straight years of positive FCF (187M to 350M range), with 2025 FCF of 246M against 135M net income — cash conversion is real.
m55
Clean earnings-quality signals
OCF/NI 2.01x, negative accruals -5.4%, Beneish M -2.76, Altman Z 3.1 — no mechanical red flags in the reported numbers.
m50
Meaningful insider open-market buying
Nemeth and Welch each bought ~10K shares near 88/share in May 2026 (~880K each), plus smaller repeat buys — zero sales in the tape.
m35
Gross margin expansion through the down-cycle
GM improved from 19.6% (2021) to 23.1% (2025) even as revenue fell then recovered — suggests mix/pricing discipline.
Concerns 5
m78
Severe share count growth
Diluted shares 23.4M to 34.6M in four years (10.4% CAGR), and SBC is only 0.5% of revenue — the dilution is coming from deal financing/converts, not comp, and it materially erodes per-share value.
m65
Heavy net debt vs. thin cash
Net debt ~1.26B against just 26.4M liquid cash; balance sheet is a constraint through any cyclical trough.
m55
Operating margin compression
OpM fell from 10.2% (2022) to 6.9-7.0% (2024-2025) despite GM rising — operating leverage has gone the wrong way.
m45
Cyclical end-market exposure
RV/marine supplier — 2023 revenue dropped 29% peak-to-trough; earnings power is not stable through a cycle.
m35
Net income stagnation
NI stuck at 135-142M for 2023-2025 despite revenue rebounding 14% off the trough — acquired-growth model is not translating to per-share earnings.
This is a competent, cash-generative cyclical supplier that is quietly a dilution story. The earnings quality checks are clean and FCF is real, but the share count went from 23M to 35M in four years while net income flatlined and operating margin fell 300+ bps from the 2022 peak. That is the definition of the business growing while per-share value stagnates. The insider buying is a genuine tell that management sees value, and the balance sheet is not in distress (Altman 3.1), but 1.26B of net debt in a cyclical business means the margin for error is not large. Mixed, leaning toward the better half of mixed — a solid operator with a capital-structure problem.
Verify before trusting this (6)
  • Source of the diluted share jump from 22.0M (2023) to 33.7M (2024) - convertible note conversion, secondary offering, or acquisition consideration?
  • Convertible debt terms and remaining potential dilution overhang
  • Segment/end-market split (RV vs marine vs MH vs industrial) and customer concentration with top OEMs
  • Debt maturity ladder and covenants given 1.26B net debt
  • M&A cadence and returns on capital deployed - is the acquired revenue earning its cost?
  • Whether the 181.7% buyback/SBC ratio reflects real net repurchases or is offset by acquisition-issued shares
Valuation / Mispricing
-49
Fairly Valued
edge √Σ 39 · risk √Σ 93 · conf 6/10
Price $82.95 vs deserved ~$78, roughly -6% margin - essentially fair, mildly rich. attractive below $66.00

The e2e composite FV of $93.45 leans on a DCF of $121 that implicitly extrapolates cyclical-peak cash flows; the EPV floor at $59.67 and anchored-PE at $71.78 are the more honest anchors for a levered RV/marine supplier whose per-share earnings have gone sideways while share count ballooned from 23M to 35M. Splitting the difference and giving credit for genuinely clean earnings quality, deserved value lands in the high-$70s to low-$80s - right where the signal-adjusted FV of $78.25 already sits. Against a $82.95 print, that is roughly a 5% overpay, i.e. fair.

Cheap signals 2
m30
Anchored-PE not far below spot
Anchored-PE $71.78 sits ~13% under price - meaningful but hardly a margin of safety given cyclical earnings risk and leverage.
m25
Clean earnings quality earns a small premium
High earnings quality (score 3) and real FCF justify keeping deserved value at the upper end of the anchored-PE / EPV band rather than the floor.
Rich / priced-in 3
m55
Signal-adjusted FV below price
Signal-adj FV $78.25 vs $82.95 = -6% upside; the composite $93.45 is propped up by a DCF ($121) that looks like a runaway cyclical extrapolation.
m60
Dilution silently taxes the multiple
Share count up ~50% in four years (23M to 35M) while net income flatlined - per-share earnings power has not compounded, so paying a mid-teens multiple assumes a cycle re-rate that is not yet visible.
m45
EPV floor well below price
EPV of $59.67 implies steady-state deserved value ~28% below the $82.95 print; that is the downside if RV shipments normalize 20-30% as the bear case argues.
I read this as fully priced. The DCF at $121 is doing too much work in the composite; strip it out and the honest anchors (EPV $60, anchored-PE $72, signal-adj $78) cluster below the $82.95 tape. A decent cyclical supplier with a dilution problem should not trade above its dilution-adjusted anchor - I want it in the mid-$60s before the risk-reward flips. Today it is fair, not cheap.
Verify before trusting this (5)
  • RV shipment guidance and dealer inventory commentary in next print
  • diluted share count trajectory and any buyback authorization actually reducing count
  • segment margin bridge - is operating margin recovering from the 300bps compression off 2022 peak
  • net debt / EBITDA and refinancing calendar
  • insider buying continuation as a real conviction signal
General Sentiment
-43
Headwind
tail √Σ 36 · head √Σ 82 · conf 6/10

The broad tape is only mildly constructive (regime +22, VIX 16, S&P near highs), so market-wide pressure on PATK is modest. But the pressure that matters here is sector-specific: PATK is an RV/marine cyclical supplier with beta 1.09, and the macro backdrop of 10y at 4.68% plus a 26.9 market PE is exactly the mix that keeps big-ticket, credit-financed leisure names under a persistent de-rating cloud. Rates staying high stalls the early-cycle RV recovery the bulls need. The narrative is explicitly minimal-intensity and low-cult - there is no story premium here, no meme flow, no thematic bid. That cuts both ways: nothing to collapse, but also nothing to defend the stock when cyclicals rotate out. In a story-driven market, a boring compounder with weakening cash generation and rising D/E (0.98 to 1.09) gets ignored on the way up and sold on the way down. Momentum is quietly negative and analyst tone appears defensive/informational rather than promotional. Net: an ordinary but real headwind - not a rout, just the steady press of a rates-sensitive cyclical with no narrative shield.

Tailwinds 2
m30
Constructive broad tape
Regime +22, S&P within 1.6% of highs, VIX 16 - not a risk-off environment. That caps downside pressure and keeps the headwind from becoming a strong headwind.
m20
Low sentiment expectations = low bar
With narrative intensity minimal and the stock only 6.8% above DCF, there is no euphoric positioning to unwind. Any hint of RV cycle turn could trigger a quick sentiment re-rate.
Headwinds 3
m55
Rates pressure on a rate-sensitive cyclical
10y at 4.68% directly throttles RV/marine credit demand, and PATK's whole customer base runs on financed big-ticket purchases. This is a durable, name-specific press, not generic macro noise.
m45
No narrative to defend the stock
Minimal narrative intensity and low cult coefficient mean zero thematic bid. In a market rewarding stories, a boring supplier gets bypassed by flows and marked down harder on any cyclical wobble.
m40
Beta 1.09 with weakening internals
Cash generation softening and leverage ticking up feed a defensive analyst tone. Even a neutral tape translates into a slight net drag when the fundamental momentum score is negative.
This is an ordinary headwind, not a dramatic one. The macro tape is fine, but PATK sits at the exact intersection - rate-sensitive, cyclical, cult-less - where sentiment pressure quietly accumulates rather than explodes. There is no story to break because there is barely a story at all, which sounds safe but actually means no marginal buyer is excited to own it here. Weakening cash generation and rising leverage give bears something to point at while bulls have only 'boring compounder' to answer with. Net-net I read it as a persistent, moderate press to the downside until either rates ease or RV shipment data turns.
Verify before trusting this (4)
  • RV shipment data (RVIA monthly) for any inflection that would revive the recovery narrative
  • 10y yield direction - a break below 4.25% would materially ease the cyclical headwind
  • Analyst target revisions post next print - watch for tone shift from defensive to constructive
  • Any sector rotation into small/mid-cap cyclicals that would provide a flow tailwind
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
not run

This lens hasn't been run for this ticker yet.

The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Community AI Feedback
No community reviews yet for PATK. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.562 · 9b2927c4 · 2026-08-22 16:52:06