Addus HomeCare Corp.
S&P 600
$117.09
-1.21%
Delayed · cached 15 min
Fair value analysis
ADUS
Addus HomeCare Corp.
$117.09
Close used for this calculation
$103.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Quality radar
Consensus fair value
$103.27
Near FV▼ -11.8% against the close used
Model range $36.59 – $141.96
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$36.59Fair value$103.27Bull$141.96
FairClose
52-week traded range
52W low $88.4952W high $122.75
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Addus HomeCare Corp. closed at $117.09, 13.4% above the consensus fair value of $103.27 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 22.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$112.12
-4.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$85.53
-27.0%
√(22.5 × EPS × BVPS)
EPS=5.22, BVPS=62.28 · outside Graham range (P/E 22.4, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
$104.40
-10.8%
EPS × 20x (sector P/E)
EPS=5.22, Sector P/E=20x
Peter Lynch (PEG)
$79.40
-32.2%
EPS × Growth% (PEG = 1 is fair)
EPS=5.22, g=15.2%
EV/EBITDA
$141.96
+21.2%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=155.03M
Book Value (P/B)
$36.59
-68.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62.28, ROE=8.4%, g=6%, r=10%
Reverse DCF
$117.09
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 15.2%
Margin of Safety
$75.51
-35.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=100.68, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.