Addus HomeCare Corp (ADUS)
Services-Home Health Care Services
Latest Price
$115.48
TTM P/E
21.31
Normalized P/E
28.84
Div Yield
--
Book Value
61.35
P/B Ratio
1.88
Valuation metrics
adjust assumptions →EPS: $5.22
Book value / share: $58.61
Formula: √(22.5 × EPS × BVPS)
Graham Number
$82.97
28% downside
Norm. op. income: $69M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$27.20
76% downside
Base FCF: $103M (median of recent 5yr)
Growth: 7%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$106.83
7% downside
EPS: $5.22
Target P/E: 29×
Formula: EPS × P/E
P/E Fair Value
$151.38
+31% upside
Institutional Ownership
98.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.09M | $289.0M | 16.56% | +281.2K | 2026-03-31 |
| Capital Research Global Investors | 1.54M | $143.0M | 8.23% | +65.6K | 2026-03-31 |
| WASATCH ADVISORS LP | 867.8K | $81.0M | 4.65% | -39.7K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 784.4K | $73.0M | 4.20% | -- | 2026-03-31 |
| DIMENSIONAL FUND ADVISORS LP | 744.1K | $69.0M | 3.99% | +78.4K | 2026-03-31 |
| Silvercrest Asset Management Group LLC | 729.2K | $68.0M | 3.91% | -65.5K | 2026-03-31 |
| STATE STREET CORP | 721.2K | $67.0M | 3.86% | +19.0K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 481.5K | $45.0M | 2.58% | +15.5K | 2026-03-31 |
| MORGAN STANLEY | 448.9K | $42.0M | 2.41% | -258.1K | 2026-03-31 |
| PRINCIPAL FINANCIAL GROUP INC | 434.5K | $40.0M | 2.33% | -7.9K | 2026-03-31 |