Addus HomeCare Corporation (ADUS)
Medical - Care Facilities · Healthcare · $1.8B
Intrinsic Value (Consensus)
$99.76
Current Price
$94.25
Margin of Safety
+5.8%
5.8% Below Intrinsic Value
Value: $100
Price: $94
Valuation Model Estimates
Current Price: $94.25
DCF (Discounted Cash Flow)
$171.53
Graham Number
$84.16
Earnings Power Value
$56.58
Relative Value (P/E)
$86.77
Dividend Discount Model
Not applicable
—
Consensus Value
$99.76
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.0%
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%.
Health Score
B
77
Profitability
15/25
Strength
25/25
Valuation
15/25
Growth
22/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (16% YoY)
Key Financials
- EPS (TTM)
- $5.41
- EPS (Forward)
- $6.28
- 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
- 16.0%
- Dividend Yield
- N/A
- Beta
- 0.88
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-21
Source: Yahoo Finance