As of 2024-07-27, the Intrinsic Value of Addus Homecare Corp (ADUS) is 154.78 USD. This Addus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.52 USD, the upside of Addus Homecare Corp is %.

The range of the Intrinsic Value is 111.01 - 263.78 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	111.01 - 263.78	154.78	25.3%
DCF (Growth 10y)	145.04 - 327.25	197.58	60.0%
DCF (EBITDA 5y)	95.22 - 158.16	123.51	-0.0%
DCF (EBITDA 10y)	128.25 - 208.02	163.25	32.2%
Fair Value	90.71 - 90.71	90.71	-26.57%
P/E	70.32 - 118.57	103.98	-15.8%
EV/EBITDA	55.74 - 100.08	75.92	-38.5%
EPV	52.29 - 66.43	59.36	-51.9%
DDM - Stable	39.40 - 122.89	81.14	-34.3%
DDM - Multi	82.41 - 200.00	116.75	-5.5%