ADUS
Addus Homecare Corp
Price:  
112.16 
USD
Volume:  
181,565.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Addus Intrinsic Value

21.20 %
Upside

What is the intrinsic value of Addus?

As of 2025-05-24, the Intrinsic Value of Addus Homecare Corp (ADUS) is 135.98 USD. This Addus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.16 USD, the upside of Addus Homecare Corp is 21.20%.

The range of the Intrinsic Value is 89.73 - 284.25 USD

Is Addus undervalued or overvalued?

Based on its market price of 112.16 USD and our intrinsic valuation, Addus Homecare Corp (ADUS) is undervalued by 21.20%.

112.16 USD
Stock Price
135.98 USD
Intrinsic Value
Intrinsic Value Details

Addus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 89.73 - 284.25 135.98 21.2%
DCF (Growth 10y) 111.83 - 336.05 165.65 47.7%
DCF (EBITDA 5y) 91.39 - 155.77 121.57 8.4%
DCF (EBITDA 10y) 112.52 - 198.08 150.33 34.0%
Fair Value 105.81 - 105.81 105.81 -5.66%
P/E 63.54 - 103.48 79.44 -29.2%
EV/EBITDA 55.85 - 98.07 78.12 -30.4%
EPV 42.70 - 68.53 55.61 -50.4%
DDM - Stable 34.96 - 138.44 86.70 -22.7%
DDM - Multi 66.82 - 215.25 103.14 -8.0%

Addus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,063.74
Beta 0.32
Outstanding shares (mil) 18.40
Enterprise Value (mil) 2,165.53
Market risk premium 4.60%
Cost of Equity 8.69%
Cost of Debt 4.64%
WACC 8.20%