Addus HomeCare Corp. (ADUS) intrinsic value & 10-year financials
Addus HomeCare Corp. (ADUS) has a Graham intrinsic value of $173.39 per share. At $115.98 on Oct 17, 2026, the stock trades 33% below that value. Over the last 10 fiscal years revenue grew 15.1% a year to $1.4B, with an average return on invested capital of 8.2%.
- Graham intrinsic value
- $173.39
- Share price (Oct 17, 2026)
- $115.98
- Price vs Graham value
- 33% below
- Market cap
- $2.1B
- Revenue (FY2025)
- $1.4B
- Revenue growth (10-yr CAGR)
- 15.1%
- ROIC (10-yr avg)
- 8.2%
- Free cash flow (FY2025)
- $103.8M
ADUS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.4B | $95.9M | $5.22 | $103.8M | 9.7% | 9.1% |
| FY2024 | $1.2B | $73.6M | $4.23 | $110.4M | 8.9% | 7.9% |
| FY2023 | $1.1B | $62.5M | $3.83 | $102.8M | 8.6% | 9.2% |
| FY2022 | $951.1M | $46.0M | $2.84 | $96.8M | 7.2% | 7.6% |
| FY2021 | $864.5M | $45.1M | $2.81 | $34.8M | 7.6% | 7.8% |
| FY2020 | $764.8M | $33.1M | $2.08 | $102.6M | 5.8% | 6.7% |
| FY2019 | $648.8M | $25.2M | $1.77 | $7.4M | 5.4% | 8.1% |
| FY2018 | $518.1M | $17.5M | $1.41 | $27.9M | 4.7% | 10.0% |
| FY2017 | $426.0M | $13.6M | $1.17 | $49.2M | 6.2% | 9.5% |
| FY2016 | $400.9M | $12.0M | $1.06 | -$2.5M | 3.8% | 6.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Addus HomeCare Corp is a consistent compounder, expanding top-line revenue at 15.1% annually over the past decade.
Addus HomeCare Corp returns on capital have been average, hovering around 8.2% ROIC over the decade.
Over the decade, Addus HomeCare Corp shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Addus HomeCare Corp is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $173.39 per share.