ADUS
Addus Homecare Corp
Price:  
122.00 
USD
Volume:  
137,707.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Addus Intrinsic Value

11.70 %
Upside

As of 2024-12-13, 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 122.00 USD, the upside of Addus Homecare Corp is 11.70%.

The range of the Intrinsic Value is 106.58 - 197.25 USD

122.00 USD
Stock Price
136.25 USD
Intrinsic Value
Intrinsic Value Details

Addus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 106.58 - 197.25 136.25 11.7%
DCF (Growth 10y) 137.05 - 246.80 173.26 42.0%
DCF (EBITDA 5y) 115.17 - 188.89 149.00 22.1%
DCF (EBITDA 10y) 141.06 - 228.69 179.79 47.4%
Fair Value 101.56 - 101.56 101.56 -16.76%
P/E 78.24 - 111.88 96.25 -21.1%
EV/EBITDA 70.30 - 114.84 90.08 -26.2%
EPV 53.92 - 66.13 60.02 -50.8%
DDM - Stable 31.86 - 83.02 57.44 -52.9%
DDM - Multi 70.04 - 142.56 94.00 -22.9%

Addus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,211.86
Beta 0.96
Outstanding shares (mil) 18.13
Enterprise Value (mil) 1,989.01
Market risk premium 4.60%
Cost of Equity 9.67%
Cost of Debt 4.48%
WACC 9.33%