The Discounted Cash Flow (DCF) valuation of Addus Homecare Corp (ADUS) is 136.25 USD. With the latest stock price at 122.00 USD, the upside of Addus Homecare Corp based on DCF is 11.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.5% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 106.58 - 197.25 | 136.25 |
| Upside | -12.6% - 61.7% | 11.7% |