ACHC - NASDAQ
Acadia Healthcare Company, Inc.
$25.73
+10%Acadia Healthcare Company, Inc. provides behavioral healthcare services in the United States and Puerto Rico. The company offers behavioral healthcare services to its patients in various settings, including inpatient psychiatric hospitals, specialty treatment facilities, residential treatment centers, and outpatient clinics. As of March 31, 2022, it operated a network of 238 behavioral healthcare facilities with approximately 10,600 beds. The company was founded in 2005 and is headquartered in Franklin, Tennessee.
At a Glance
Live SnapshotAcadia Healthcare Company, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $160.3M | $194.8M | $236.8M | $287.8M | $349.8M | $425.2M | $516.8M | $628.1M | $763.4M | $927.9M |
| Maintenance CapEx | -$139.0M | -$168.9M | -$205.3M | -$249.6M | -$303.3M | -$368.7M | -$448.1M | -$544.6M | -$661.9M | -$804.5M |
| Owner Earnings | $21.3M | $25.9M | $31.5M | $38.3M | $46.5M | $56.5M | $68.7M | $83.5M | $101.5M | $123.4M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $19.7M | $22.2M | $25.0M | $28.1M | $31.7M | $35.6M | $40.1M | $45.1M | $50.8M | $57.1M |
Related Guides
Continue your ACHC research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.