ADUS
Addus Homecare Corp
Price:  
109.04 
USD
Volume:  
59,883.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Addus Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Addus Homecare Corp (ADUS) is 137.00 USD. This Addus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.04 USD, the upside of Addus Homecare Corp is %.

The range of the Intrinsic Value is 102.55 - 210.90 USD

109.04 USD
Stock Price
137.00 USD
Intrinsic Value
Intrinsic Value Details

Addus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 102.55 - 210.90 137.00 25.6%
DCF (Growth 10y) 137.12 - 270.78 179.94 65.0%
DCF (EBITDA 5y) 103.63 - 163.80 133.14 22.1%
DCF (EBITDA 10y) 137.72 - 217.18 175.09 60.6%
Fair Value 100.29 - 100.29 100.29 -8.02%
P/E 68.29 - 109.28 96.24 -11.7%
EV/EBITDA 61.63 - 103.25 83.10 -23.8%
EPV 55.03 - 72.86 63.95 -41.4%
DDM - Stable 35.43 - 96.41 65.92 -39.5%
DDM - Multi 74.74 - 159.82 102.05 -6.4%

Addus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,784.98
Beta 0.58
Outstanding shares (mil) 16.37
Enterprise Value (mil) 1,807.61
Market risk premium 4.60%
Cost of Equity 7.84%
Cost of Debt 4.78%
WACC 7.57%