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