As of 2025-07-15, the Intrinsic Value of Acadia Healthcare Company Inc (ACHC) is 49.11 USD. This ACHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.08 USD, the upside of Acadia Healthcare Company Inc is 104.00%.
The range of the Intrinsic Value is 36.60 - 68.89 USD
Based on its market price of 24.08 USD and our intrinsic valuation, Acadia Healthcare Company Inc (ACHC) is undervalued by 104.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.60 - 68.89 | 49.11 | 104.0% |
| DCF (Growth 10y) | 44.29 - 78.08 | 57.44 | 138.5% |
| DCF (EBITDA 5y) | 55.58 - 81.62 | 69.35 | 188.0% |
| DCF (EBITDA 10y) | 63.49 - 94.47 | 79.16 | 228.7% |
| Fair Value | 50.91 - 50.91 | 50.91 | 111.43% |
| P/E | 36.01 - 56.49 | 48.16 | 100.0% |
| EV/EBITDA | 31.58 - 86.72 | 50.71 | 110.6% |
| EPV | 51.71 - 71.46 | 61.58 | 155.7% |
| DDM - Stable | 14.28 - 30.48 | 22.38 | -7.0% |
| DDM - Multi | 22.76 - 39.58 | 29.06 | 20.7% |
| Market Cap (mil) | 2,218.25 |
| Beta | 0.80 |
| Outstanding shares (mil) | 92.12 |
| Enterprise Value (mil) | 4,328.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.00% |
| Cost of Debt | 5.33% |
| WACC | 6.68% |