investorscraft@gmail.com

Intrinsic ValueAdaptHealth Corp. (AHCO)

Previous Close$9.29
Intrinsic Value
Upside potential
Previous Close
$9.29

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

AdaptHealth Corp. operates in the healthcare equipment and services sector, specializing in home medical equipment (HME) and related healthcare solutions. The company provides a broad range of products, including respiratory equipment, mobility aids, and diabetes supplies, primarily serving patients with chronic conditions. Its revenue model is driven by direct-to-patient sales, Medicare reimbursements, and partnerships with healthcare providers, positioning it as a key player in the post-acute care market. AdaptHealth has strategically expanded through acquisitions, enhancing its geographic footprint and service capabilities. The company competes in a fragmented industry but differentiates itself through integrated technology solutions and a patient-centric approach. Its focus on value-based care aligns with broader healthcare trends, reinforcing its market relevance.

Revenue Profitability And Efficiency

AdaptHealth reported revenue of $3.26 billion for FY 2024, reflecting its scale in the HME market. Net income stood at $90.4 million, with diluted EPS of $0.61, indicating moderate profitability. Operating cash flow was robust at $541.8 million, though capital expenditures of $306.1 million suggest ongoing investments in growth and operational infrastructure. The company’s ability to generate cash underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue streams from Medicare and commercial payers. Its capital efficiency is evident in the balance between growth investments and cash generation, though high total debt of $2.13 billion warrants scrutiny. AdaptHealth’s ability to sustain margins while expanding its service offerings will be critical to long-term capital allocation effectiveness.

Balance Sheet And Financial Health

AdaptHealth’s balance sheet shows $109.7 million in cash and equivalents against $2.13 billion in total debt, indicating leveraged financial positioning. The absence of dividends suggests a focus on debt management and reinvestment. While the debt load is significant, the company’s strong operating cash flow provides some flexibility to meet obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Growth has been driven by acquisitions and organic expansion in the HME market. The company does not currently pay dividends, prioritizing reinvestment in operations and strategic acquisitions. Future growth may hinge on regulatory tailwinds in home healthcare and the company’s ability to integrate acquired assets efficiently.

Valuation And Market Expectations

With a market capitalization derived from its share count and trading multiples, AdaptHealth’s valuation reflects its growth trajectory and sector dynamics. Investors likely weigh its acquisition strategy against execution risks and debt levels. The stock’s performance will depend on sustained revenue growth and margin stability in a competitive reimbursement environment.

Strategic Advantages And Outlook

AdaptHealth’s strategic advantages include its diversified product portfolio, scalable platform, and focus on chronic care management. The outlook is tied to healthcare policy trends and the shift toward home-based care. Success will depend on operational execution, cost management, and the ability to navigate reimbursement complexities while maintaining patient satisfaction.

Sources

Company filings, FY 2024 financial data

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