As of 2024-12-12, the Intrinsic Value of Addus Homecare Corp (ADUS) is
136.25 USD. This Addus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 120.90 USD, the upside of Addus Homecare Corp is
12.70%.
The range of the Intrinsic Value is 106.58 - 197.25 USD
136.25 USD
Intrinsic Value
Addus Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.58 - 197.25 |
136.25 |
12.7% |
| DCF (Growth 10y) |
137.05 - 246.80 |
173.26 |
43.3% |
| DCF (EBITDA 5y) |
115.17 - 188.51 |
149.00 |
23.2% |
| DCF (EBITDA 10y) |
141.06 - 228.32 |
179.79 |
48.7% |
| Fair Value |
101.56 - 101.56 |
101.56 |
-16.00% |
| P/E |
78.97 - 113.99 |
97.57 |
-19.3% |
| EV/EBITDA |
70.30 - 114.58 |
90.08 |
-25.5% |
| EPV |
53.92 - 66.13 |
60.02 |
-50.4% |
| DDM - Stable |
31.86 - 83.02 |
57.44 |
-52.5% |
| DDM - Multi |
70.04 - 142.56 |
94.00 |
-22.2% |
Addus Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,191.92 |
| Beta |
0.96 |
| Outstanding shares (mil) |
18.13 |
| Enterprise Value (mil) |
1,969.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.67% |
| Cost of Debt |
4.48% |
| WACC |
9.33% |