Addus HomeCare Corp (ADUS)

Services-Home Health Care Services

Latest Price

$117.33

TTM P/E

20.55

Normalized P/E

28.60

Div Yield

Book Value

62.94

P/B Ratio

1.86

Valuation metrics

EPS: $5.22

Book value / share: $58.61

Formula: √(22.5 × EPS × BVPS)

Graham Number

$82.97

29% 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

77% 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

9% downside

EPS: $5.22

Target P/E: 29×

Formula: EPS × P/E

P/E Fair Value

$151.38

+29% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	3.43M	$344.0M	18.34%	+335.2K	2026-06-30
Capital Research Global Investors	1.39M	$139.0M	7.44%	-145.4K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	835.2K	$83.0M	4.47%	+91.0K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	789.3K	$79.0M	4.23%	+4.9K	2026-06-30
STATE STREET CORP	777.8K	$78.0M	4.17%	+56.6K	2026-06-30
SILVERCREST ASSET MANAGEMENT GROUP LLC	691.2K	$69.0M	3.70%	-38.0K	2026-06-30
WASATCH ADVISORS LP	680.9K	$68.0M	3.65%	-186.9K	2026-06-30
AMERICAN CENTURY COMPANIES INC	564.6K	$56.0M	3.02%	+246.3K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	515.5K	$51.0M	2.76%	+34.0K	2026-06-30
PRINCIPAL FINANCIAL GROUP INC	411.6K	$41.0M	2.20%	-22.9K	2026-06-30