Addus HomeCare Corporation (ADUS)
Medical - Care Facilities · Healthcare · $1.7B
Intrinsic Value (Consensus)
$124.62
Current Price
$93.28
Margin of Safety
+33.6%
33.6% Below Intrinsic Value
Value: $125
Price: $93
Valuation Model Estimates
Current Price: $93.28
DCF (Discounted Cash Flow)
$260.76
Graham Number
$82.64
Earnings Power Value
$50.68
Relative Value (P/E)
$104.40
Dividend Discount Model
Not applicable
—
Consensus Value
$124.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.22
- EPS (Forward)
- $6.26
- Book Value
- $58.15
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 8.8%
- Debt/Equity
- 11%
- Revenue Growth
- 23.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 0.90
Data last updated: 2026-06-12
Source: Yahoo Finance