Previous Close | $110.92 |
Intrinsic Value | $116.53 |
Upside potential | +5% |
Data is not available at this time.
Addus HomeCare Corporation operates in the healthcare services sector, specializing in home-based care for elderly, chronically ill, and disabled individuals. The company generates revenue primarily through government-funded programs such as Medicare, Medicaid, and private pay services, offering personal care, hospice, and home health services. Addus has established a strong market position by focusing on cost-effective, non-medical care solutions, which are increasingly in demand due to aging populations and a preference for home-based care over institutional settings. The company differentiates itself through a decentralized operational model, allowing localized service delivery while maintaining scalability. Its strategic acquisitions have expanded its geographic footprint, reinforcing its presence in high-growth markets. Addus benefits from long-term demographic trends, including rising healthcare costs and the shift toward value-based care, positioning it as a key player in the fragmented home care industry.
Addus HomeCare reported revenue of $1.15 billion for FY 2024, reflecting steady growth driven by increased demand for home care services. Net income stood at $73.6 million, with diluted EPS of $4.23, indicating solid profitability. Operating cash flow of $116.4 million underscores efficient cash generation, while capital expenditures of $6.05 million suggest disciplined reinvestment. The company’s ability to convert revenue into cash highlights operational efficiency.
The company’s earnings power is supported by recurring revenue streams from government reimbursements and private pay clients. With a capital-light model, Addus achieves high capital efficiency, as evidenced by its strong operating cash flow relative to capital expenditures. The focus on scalable, high-margin services like hospice and personal care enhances returns on invested capital.
Addus maintains a robust balance sheet with $98.9 million in cash and equivalents and total debt of $273.1 million. The manageable debt level, coupled with consistent cash flow generation, ensures financial flexibility. The company’s liquidity position supports continued growth initiatives, including strategic acquisitions and organic expansion.
Addus has demonstrated consistent revenue growth, leveraging demographic tailwinds and strategic acquisitions. The company does not currently pay dividends, opting instead to reinvest cash flows into growth opportunities. This aligns with its focus on expanding market share and enhancing service offerings in the fragmented home care industry.
The market values Addus based on its growth potential in the home care sector, driven by aging populations and preference for home-based care. The company’s valuation reflects expectations of sustained revenue expansion and margin improvement, supported by operational efficiency and strategic acquisitions.
Addus benefits from a decentralized model, strong reimbursement frameworks, and a growing addressable market. The outlook remains positive, with opportunities for further consolidation in the home care industry. The company’s focus on cost-effective care solutions positions it well for long-term growth, though regulatory changes remain a monitorable risk.
Company filings, CIK 0001468328
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |