The Discounted Cash Flow (DCF) valuation of Addus Homecare Corp (ADUS) is 154.78 USD. With the latest stock price at 123.52 USD, the upside of Addus Homecare Corp based on DCF is 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.2% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 111.01 - 263.78 | 154.78 |
| Upside | -10.1% - 113.5% | 25.3% |