Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Healthcare
/
Addus HomeCare
ADUS
Addus HomeCare
Quality at a Premium. A time to watch, not to buy?
DA
DanielGC
Not Invested
Community Contributor
Published
18 Aug 25
Updated
20 Aug 25
3
Set Fair Value
0
votes
Share
DanielGC
's Fair Value
US$154.56
25.7% undervalued
intrinsic discount
20 Aug
US$114.85
Loading
1Y
-13.3%
7D
-1.3%
Author's Valuation
US$154.6
25.7% undervalued
intrinsic discount
DanielGC's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
DanielGC
's
Fair Value
US$154.6
25.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
3b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$2.5b
Earnings US$164.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.25%
Healthcare Services revenue growth rate
0.26%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.78%
Calculation
US$164.86m
Earnings '30
x
25.20x
PE Ratio '30
=
US$4.15b
Market Cap '30
US$4.15b
Market Cap '30
/
19.36m
No. shares '30
=
US$214.54
Share Price '30
US$214.54
Share Price '30
Discounted to 2025 @ 6.78% p.a.
=
US$154.57
Fair Value '25
