investorscraft@gmail.com

Intrinsic Value of Addus HomeCare Corporation (ADUS)

Previous Close$110.92
Intrinsic Value
Upside potential
Previous Close
$110.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, CIK 0001468328

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount