
ADT Inc
NYSE:ADT

Intrinsic Value
The intrinsic value of one
ADT
stock under the Base Case scenario is
14.63
USD.
Compared to the current market price of 7.82 USD,
ADT Inc
is
Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ADT Inc
Fundamental Analysis


Revenue & Expenses Breakdown
ADT Inc
Balance Sheet Decomposition
ADT Inc
Current Assets | 1B |
Cash & Short-Term Investments | 96.2m |
Receivables | 412.7m |
Other Current Assets | 496m |
Non-Current Assets | 15B |
PP&E | 3.3B |
Intangibles | 9.8B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
ADT Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
ADT Inc
Revenue
|
4.9B
USD
|
Cost of Revenue
|
-847.1m
USD
|
Gross Profit
|
4.1B
USD
|
Operating Expenses
|
-2.8B
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-731.1m
USD
|
Net Income
|
501.1m
USD
|
ADT Profitability Score
Profitability Due Diligence
ADT Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
ADT Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
ADT Solvency Score
Solvency Due Diligence
ADT Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
ADT Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADT Price Targets Summary
ADT Inc
According to Wall Street analysts, the average 1-year price target for
ADT
is 9.31 USD
with a low forecast of 9.09 USD and a high forecast of 9.98 USD.
Dividends
Current shareholder yield for ADT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADT
stock under the Base Case scenario is
14.63
USD.
Compared to the current market price of 7.82 USD,
ADT Inc
is
Undervalued by 47%.