investorscraft@gmail.com

Intrinsic Value of Amedisys, Inc. (AMED)

Previous Close$97.18
Intrinsic Value
Upside potential
Previous Close
$97.18

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

Amedisys, Inc. operates as a leading provider of home health, hospice, and personal care services in the United States. The company primarily serves Medicare-reimbursed patients, with a focus on delivering high-quality, cost-effective care in patients' homes. Its revenue model is driven by fee-for-service reimbursements from government and private payers, supplemented by value-based care initiatives. Amedisys differentiates itself through clinical excellence, advanced data analytics, and a decentralized operational structure that empowers local teams to tailor care to community needs. The company holds a strong market position, ranking among the top home health and hospice providers nationally, with a reputation for superior patient outcomes and operational efficiency. Its diversified service portfolio mitigates reimbursement risks while capitalizing on the growing demand for home-based care amid an aging population and healthcare cost pressures.

Revenue Profitability And Efficiency

Amedisys reported FY2024 revenue of $2.35 billion, reflecting steady demand for its home health and hospice services. Net income stood at $43.2 million, with diluted EPS of $1.31, indicating margin pressures from labor costs and reimbursement changes. Operating cash flow of $221.7 million demonstrates solid cash conversion, while modest capital expenditures of $6.6 million suggest a capital-light model focused on organic growth and technology investments.

Earnings Power And Capital Efficiency

The company's earnings power is supported by recurring revenue streams from essential healthcare services, though profitability metrics reflect industry-wide cost challenges. With $303.2 million in cash and equivalents against $460.2 million in total debt, Amedisys maintains adequate liquidity. Its capital structure appears balanced, with capacity to fund growth initiatives while managing leverage.

Balance Sheet And Financial Health

Amedisys' balance sheet shows a conservative financial position, with cash covering 66% of total debt. The absence of dividends allows for reinvestment in operations and strategic acquisitions. The 32.7 million shares outstanding indicate limited dilution, supporting per-share metrics. Working capital appears sufficient to navigate reimbursement cycles and regulatory changes inherent to healthcare services.

Growth Trends And Dividend Policy

Growth is primarily driven by demographic tailwinds and the industry shift toward home-based care, though reimbursement rates remain a key variable. The company does not currently pay dividends, opting instead to allocate capital toward service expansion and technology enhancements. Recent performance suggests a focus on margin improvement and operational scale rather than aggressive top-line growth.

Valuation And Market Expectations

Current valuation multiples reflect market expectations for moderate growth in the home healthcare sector, balancing demographic opportunities with reimbursement risks. The absence of dividends may limit appeal to income-focused investors, while the capital-light model and recurring revenue streams support stability. Market pricing appears to account for both Amedisys' leadership position and sector-wide margin pressures.

Strategic Advantages And Outlook

Amedisys benefits from first-mover advantages in value-based care models and proprietary clinical protocols. The outlook remains cautiously positive, with long-term growth potential tied to aging demographics and healthcare cost containment trends. Near-term challenges include labor market dynamics and regulatory changes, but the company's scale and operational flexibility position it to adapt to evolving industry conditions.

Sources

Company filings (10-K), investor presentations

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