ADUS
Addus Homecare Corp
Price:  
111.09 
USD
Volume:  
152,934.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Addus Intrinsic Value

20.20 %
Upside

What is the intrinsic value of Addus?

As of 2025-05-20, the Intrinsic Value of Addus Homecare Corp (ADUS) is 133.56 USD. This Addus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.09 USD, the upside of Addus Homecare Corp is 20.20%.

The range of the Intrinsic Value is 90.96 - 254.72 USD

Is Addus undervalued or overvalued?

Based on its market price of 111.09 USD and our intrinsic valuation, Addus Homecare Corp (ADUS) is undervalued by 20.20%.

111.09 USD
Stock Price
133.56 USD
Intrinsic Value
Intrinsic Value Details

Addus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 90.96 - 254.72 133.56 20.2%
DCF (Growth 10y) 113.41 - 300.89 162.63 46.4%
DCF (EBITDA 5y) 91.75 - 158.52 124.41 12.0%
DCF (EBITDA 10y) 113.32 - 198.45 152.47 37.3%
Fair Value 105.81 - 105.81 105.81 -4.75%
P/E 63.37 - 120.47 93.08 -16.2%
EV/EBITDA 55.85 - 100.78 79.46 -28.5%
EPV 43.19 - 65.47 54.33 -51.1%
DDM - Stable 35.40 - 124.60 80.00 -28.0%
DDM - Multi 67.82 - 192.36 101.10 -9.0%

Addus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,044.06
Beta 0.34
Outstanding shares (mil) 18.40
Enterprise Value (mil) 2,145.84
Market risk premium 4.60%
Cost of Equity 8.80%
Cost of Debt 4.64%
WACC 8.29%