Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Addus HomeCare Corp
Bear Case (25th pct.)
-30.0% vs price
Base Case (Median)
-21.5% vs price
Bull Case (75th pct.)
31.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $74.66 | -32.9% | High (40%) |
| PE Comparable | $128.22 | 15.2% | Medium (25%) |
| Growth Trajectory DCF | $183.77 | 65.2% | Medium (20%) |
| Graham Number | $87.31 | -21.5% | Medium (40%) |
| EV/EBITDA | $81.18 | -27.0% | Medium (20%) |
| EV/FCF | $164.32 | 47.7% | Medium (20%) |
| Earnings Power Value | $57.02 | -48.8% | Medium (50%) |
Based on 7 out of 7 methods, ADUS appears fairly valued at the current price of $111.27. The base case fair value of $87.31 implies 21.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.