Loading...

ADT Inc
NYSE:ADT

Watchlist Manager
ADT Inc Logo
ADT Inc
NYSE:ADT
Watchlist
Price: 9.49 USD +0.21% Market Closed
Updated: Dec 7, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 7, 2022.

Estimated DCF Value of one ADT stock is 9.86 USD. Compared to the current market price of 9.49 USD, the stock is Undervalued by 4%.

ADT DCF Value
Base Case
9.86 USD
Undervaluation 4%
DCF Value
Price
Worst Case
Base Case
Best Case
9.86
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 9.86 USD
ADT Inc Competitors:
DCF Valuation
2453
Japan Best Rescue System Co Ltd
2406
Arte Salon Holdings Inc
FRAN
Franchise Brands PLC
8029
Imperium Financial Group Ltd
9251
AB&Company Co Ltd
PLC
Park Lawn Corp
6073
Asante Inc
002504
Beijing Honggao Creative Architectural Design Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Dec 7, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for ADT Inc.
Model Settings
Discount Rate
6.53%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
6.53%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 18.5B USD
+ Cash & Equivalents 24.5M USD
Firm Value 18.6B USD
- Debt 9.6B USD
Equity Value 9B USD
/ Shares Outstanding 912M
ADT DCF Value 9.86 USD
Undervalued by 4%

To view the process of calculating the Present Value of ADT Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
6.4B 8.7B
Operating Income
678M 983M
FCFF
1.3B 1.2B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one ADT stock?

Estimated DCF Value of one ADT stock is 9.86 USD. Compared to the current market price of 9.49 USD, the stock is Undervalued by 4%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project ADT Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (18.5B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 9.86 USD per one ADT share.