Intrinsic Value

The intrinsic value of one ADT stock under the Base Case scenario is 14.97 USD. Compared to the current market price of 8.395 USD, ADT Inc is Undervalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ADT Intrinsic Value
14.97 USD
Undervaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
ADT Inc

Valuation History Unavailable

Historical valuation for ADT cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ADT?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about ADT Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
ADT Inc

Current Assets 857.5m
Cash & Short-Term Investments 3.7m
Receivables 416.8m
Other Current Assets 437m
Non-Current Assets 15B
PP&E 3.3B
Intangibles 9.7B
Other Non-Current Assets 2B
Efficiency

Free Cash Flow Analysis
ADT Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
ADT Inc

Revenue
5B USD
Cost of Revenue
-892.9m USD
Gross Profit
4.1B USD
Operating Expenses
-2.8B USD
Operating Income
1.2B USD
Other Expenses
-697.9m USD
Net Income
549.7m USD
Fundamental Scores

ADT Profitability Score
Profitability Due Diligence

ADT Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

55/100
Profitability
Score

ADT Inc's profitability score is 55/100. 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.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
23/100
Solvency
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

Wall Street analysts forecast ADT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ADT is 9.425 USD with a low forecast of 9.09 USD and a high forecast of 10.71 USD.

Lowest
Price Target
9.09 USD
8% Upside
Average
Price Target
9.425 USD
12% Upside
Highest
Price Target
10.71 USD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Jun 3, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

ADT Insider Trading
Buy and sell transactions by insiders

ADT News

Other Videos
What is the Intrinsic Value of one ADT stock?

The intrinsic value of one ADT stock under the Base Case scenario is 14.97 USD.

Is ADT stock undervalued or overvalued?

Compared to the current market price of 8.395 USD, ADT Inc is Undervalued by 44%.

Back to Top