US · PAX
Patria Investments Limited
- Sector
- Financial Services · Asset Management
- Headquarters
- Grand Cayman KY1-9006
- Website
- patria.com
Price · as of 2025-12-31
$12.69
Market cap 2.09B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.34 | +170.61% |
| Intrinsic Value(DCF) | $6.94 | -45.31% |
| Graham-Dodd Method(GD) | $6.62 | -47.81% |
| Graham Formula(GF) | $5.75 | -54.67% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $10.60 | |||
| 2020 | $13.45 | $28.05 | $0.24 | $0.00 | $0.76 |
| 2021 | $12.44 | $40.48 | $0.95 | $0.00 | $97.61 |
| 2022 | $12.39 | $29.54 | $0.02 | $0.00 | $11.17 |
| 2023 | $13.50 | $32.07 | $1.10 | $0.00 | $26.82 |
| 2024 | $10.83 | $29.30 | $8.81 | $0.00 | $10.16 |
| 2025 | $13.13 | $34.34 | $4.00 | $6.62 | $5.75 |
AI valuation
Our deep-learning model estimates Patria Investments Limited's (PAX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.34
- Current price
- $12.69
- AI upside
- +170.61%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.94
-45.31% upside
Graham-Dodd
$6.62
-47.81% upside
Graham Formula
$5.75
-54.67% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PAX | Patria Investments Limite… | $12.69 | 2.09B | +171% | -45% | -48% | -55% | 24.23 | 3.36 | 5.40 | 16.44 | 162.69 | -10.07 | 96.20% | 34.21% | 22.30% | 15.57% | 18.46% | 6.35% | 0.28 | — | 1.03 | 0.53 | 0.91 | 1489.00% | 256.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 4.68% | 16.44 | — | 5.63 | 2.02 |
| BBT | Beacon Financial Corp. | $29.74 | 2.5B | +33% | -25% | -0% | -12% | 29.28 | 1.06 | 3.48 | 19.68 | 66.46 | 1.35 | 51.13% | 30.52% | 11.89% | 4.86% | 7.13% | 0.51% | 0.39 | 0.70 | 0.17 | 0.00 | 5.28 | 4406.00% | 1802.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.94% | 15.59 | — | 4.76 | -0.34 |
| BBUC | Brookfield Business Corpo… | $34.45 | 2.41B | +18% | -69% | — | — | -1.01 | -33.12 | 0.24 | 11.53 | — | -0.18 | 7.80% | 0.77% | -10.82% | -469.43% | 0.69% | -9.57% | -148.64 | — | 0.61 | 0.52 | 9.21 | -33181.00% | 683.00% | -1774.00% | -20.88% | -0.02 | -4.82% | 0.92% | -0.90% | 31.68% | 154.22 | -23.81 | 1.18 | 0.38 |
| BUR | Burford Capital Limited | $8.44 | 1.85B | +269% | -22% | +22% | — | 26.50 | 0.78 | 4.63 | 14.20 | — | 0.83 | 88.28% | 56.15% | 17.46% | 2.97% | 5.20% | 1.13% | 0.88 | 1.50 | 2.95 | 3.80 | -2.36 | -5758.00% | -1247.00% | -11356.00% | -1.53% | -0.13 | -0.76% | 1.43% | 37.90% | 99.43% | 14.70 | -116.45 | 8.25 | 0.96 |
| ECC | Eagle Point Credit Compan… | $4.03 | 527.26M | +484% | +70% | — | — | 7.98 | 0.68 | 5.52 | 10.18 | — | 0.68 | 84.18% | 73.73% | 69.26% | 9.60% | 8.49% | 6.53% | 0.29 | 4.66 | 2.22 | 2.21 | 2.69 | -5057.00% | -1494.00% | 2153.00% | 16.17% | 2.36 | 10.28% | 25.58% | 204.00% | 25.58% | 10.18 | 8.40 | 7.51 | 0.69 |
| GCMG | GCM Grosvenor Inc. | $11.58 | 2.16B | +731% | +25% | -63% | +9% | 13.41 | 22.54 | 1.09 | 4.65 | 1.19 | -309.30 | 99.21% | 27.83% | 8.14% | -14449.36% | 44.88% | 6.36% | 17.79 | — | 2.34 | 2.24 | 1.31 | 112449.00% | 651.00% | 3900.00% | 30.17% | 1.21 | 57.90% | 0.00% | 0.00% | 26.03% | 5.45 | 4.61 | 1.52 | 2.12 |
| SII | Sprott Inc. | $162.09 | 4.18B | -35% | +62,362% | -94% | +215% | 46.09 | 8.62 | 10.70 | 31.71 | 50.89 | 19.18 | 91.43% | 33.03% | 23.22% | 22.75% | 32.71% | 16.96% | 0.00 | 78.41 | — | — | -1.23 | 9058.00% | 14054.00% | 9886.00% | 3.09% | — | 43.90% | 1.08% | 49.80% | 3.79% | 31.13 | 31.12 | 10.28 | 13.46 |
| TSLX | Sixth Street Specialty Le… | $17.32 | 1.64B | +62% | -55% | — | -13% | -3977.62 | 1.04 | 4.64 | 14.71 | — | 1.04 | 72.84% | 53.55% | 47.34% | -0.03% | 5.46% | -0.01% | 1.08 | 1.83 | 0.18 | 0.18 | 7.47 | -1084.00% | 13.00% | 11446.00% | 24.04% | 1.34 | 11.75% | 10.20% | -40553.60% | 20.53% | 17.60 | 8.45 | 9.42 | 0.79 |
| WT | WisdomTree, Inc. | $17.11 | 2.41B | +122% | +250% | -80% | +4% | 22.54 | 5.95 | 4.98 | 16.84 | 17.71 | -4.36 | 72.12% | 35.28% | 22.10% | 26.83% | 16.73% | 8.57% | 2.31 | 5.73 | 1.75 | 1.71 | 3.62 | 12727.00% | 1543.00% | 3170.00% | 6.07% | 0.53 | 18.68% | 0.70% | 15.90% | 4.88% | 17.21 | 20.08 | 6.07 | 2.42 |
About Patria Investments Limited
Patria Investments Limited operates as a private market investment firm focused on investing in Latin America. The company offers asset management services to investors focusing on private equity funds, infrastructure development funds, co-investments funds, constructivist equity funds, and real estate and credit funds. Patria Investments Limited was founded in 1994 and is headquartered in Grand Cayman, the Cayman Islands.
- CEO
- Alexandre Teixeira de Assumpcao Saigh
- Employees
- 577
- Beta
- 0.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.94 ÷ $12.69) − 1 = -45.31% (DCF, example).