EN DE

ADT Inc (ADT) Fair Value & Analysis

Industrials · US · Market cap $5.2B · ISIN US00090Q1031

What is ADT Inc really worth?

AI ADT Inc logo ADT Inc ADT · US
Price$7.51
Fair Value$9.17
Upside+22.2%
Quality64/100

A solid business, trading 18% below our fair value of $9.17.

Watch ADT Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 12.1% net margin
Ranks above peers (12/14)

Risks

!Weak Growth (revenue 5y −0.7 %/yr)
!High debt · generates free cash flow
!Moderate moat 63/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 5 out of 100
!Weak on balance sheet: 2 out of 100

For context

·2.93% dividend yield
Evidence: Medium Range $6.07 – $13.28

Fair value as of: Aug 27, 2026

From 26 valuation models · updated 8 days ago

Fair value updated Aug 27, 2026, revised from $16.68 to $9.17 (−45.0%) since Aug 13, 2026. Share price −4.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($6.07 to $13.28) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$10.25 $4.68 Fair Value $9.17 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range $4.68 – $10.25 · fair‑value band $6.07 – $13.28 · the $7.51 price screens below the $9.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

ADT Inc (ADT) currently trades at $7.51, while our model-based Fair Value estimate is $9.17, implying the stock looks roughly 18.1% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Industrials sector. Bull case: the Multiples group reads highest at a median of $19.32 per share, and 17 of the 25 models we run sit above the $7.51 price. Bear case: the Asset-Based group reads lowest at $3.73, and 8 of the 25 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, ADT Inc generated revenue of $5.1B at a net margin of 12.1%. Revenue grew 0.9% year over year. It earns a return on equity of 16.9%. Net debt stands at $7.6B. Fundamentals as of Aug 27, 2026

Our scenario range runs from $6.07 (bear case) to $13.28 (bull case); at $7.51, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −7% fair-value upside, at 22%, ADT screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.3654 per share, which is 4.0 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence $12.00 $27.65 $52.78 76
Growth DCF $11.95 $26.52 $49.26 74
Owner Earnings $13.35 $29.93 $56.55 72
All 26 models by family
DCF Models
FCF DCF best evidence $12.00 $27.65 $52.78 76
Owner Earnings $13.35 $29.93 $56.55 72
5Y Revenue Exit $1.10 $6.45 $13.13 66
5Y EBITDA Exit $18.46 $41.18 $69.16 72
5Y P/E Exit $5.70 $15.65 $26.56 67
10Y Revenue Exit $4.59 $10.72 $18.99 63
10Y EBITDA Exit $15.91 $35.18 $63.52 65
10Y P/E Exit $7.73 $17.20 $29.67 61
Earnings-Based
Graham-Dodd $5.97 $24.85 $33.89 64
Lynch FV $6.28 $8.98 $11.67 61
PEG = 1.0 $6.28 $8.98 $11.67 57
EPV $3.99 $6.32 $8.33 72
Dividend Discount
Gordon GGM $2.42 $4.82 $7.30 67
DDM Multi-Stage $2.42 $4.17 $5.09 67
Multiples
P/E Multiple $14.49 $19.32 $24.15 63
P/S Multiple $6.80 $9.07 $11.34 58
P/B Multiple $11.20 $14.93 $18.66 55
EV/EBIT $15.79 $24.63 $33.48 65
EV/EBITDA $25.07 $37.01 $48.96 66
EV/Revenue $1.03 50
Asset-Based
NCAV (Graham) $2.78 $3.73 $5.57 54
Growth DCF
Growth DCF $11.95 $26.52 $49.26 74
Rev-Margin DCF $1.10 $6.66 $13.68 66
Economic Profit
Residual Income $5.62 $7.37 $19.96 67
ROIC Compounder $3.99 $7.05 $12.17 68
Growth Earnings
Growth-Adj P/E $11.04 $15.77 $20.50 67

Widest divergence: Multiples ($19.32) versus Asset-Based ($3.73). Highest evidence: FCF DCF (76).

Notify me when ADT reaches fair value

Put ADT on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 8.9 as of Jul 17, 2026
P/S ratio 1.04 P/E × margin
EPS (TTM) $0.7900 price ÷ EPS = P/E 8.9
Dividend yield 2.9% payout 27.8%
Net margin 11.6% FY2025
Return on equity 16.9% TTM
More key figures
Profitability
Return on assets (EBIT) 5.4% avg 5y
Operating margin 25.5% TTM
Growth
Revenue (TTM) $5.1B TTM
Revenue growth (YoY) +0.9% 3y avg −7.1%
EPS growth (YoY) +26.4%
Balance sheet & cash flow
Free cash flow $1.3B FY2025
Net debt $7.6B FY2025 · ≈ 5.8 yrs of FCF

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 57 · Market factors (momentum, volatility) 50

Profitability 39
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

ADT Inc. provides security, interactive, and smart home solutions in the United States. The company offers burglar and life safety alarms, smart security cameras, smart home automation systems, and video surveillance systems to detect intrusion; control access; sense movement, smoke, fire, carbon monoxide, leaks, temperature, and other environmental …

Full company description

ADT Inc. provides security, interactive, and smart home solutions in the United States. The company offers burglar and life safety alarms, smart security cameras, smart home automation systems, and video surveillance systems to detect intrusion; control access; sense movement, smoke, fire, carbon monoxide, leaks, temperature, and other environmental conditions and hazards; and address personal medical emergencies, such as injuries or unanticipated falls. It also provides routine maintenance and installation services for upgraded or additional equipment; and personal emergency response system products and services to sustain independent living, detect when a fall occurs, and provide protection while on the go with geolocation capability. In addition, the company offers ADT+ app, an interactive technology platform; Trusted Neighbor, which allows customers to grant access to their homes through homeowner-authorized credentials and the ADT+ app; automation and smart home solutions, which allow for the remote monitoring and managing of spaces through smartphone applications, customized web portals, and touchscreen panels; and professionally installed and DIY security and smart home solutions. Further, it operates monitoring centers that provide professional and outsourced monitoring services; and field and call centers. The company sells its products under the ADT, ADT Pulse, and ADT+ brands. It serves the residential and small business security and automation markets comprising owners and renters of single-family homes, apartments, and small businesses owners through customer referrals, door-to-door activities, lead generation partners, retail and e-commerce channels, network of field sales and service offices, third-party independent dealers, and authorized dealers. The company was formerly known as Prime Security Services Parent, Inc. and changed its name to ADT Inc. in September 2017. ADT Inc. was founded in 1874 and is headquartered in Boca Raton, Florida.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ADT Inc reported revenue of $5.1B in FY2025 versus $5.3B in FY2021, a compound −0.9%/yr. Reported net income was $596M in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$5.1B
Latest YoY
+4.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−7.1%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.7%
Avg. revenue growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+24.3%
Value creation/yr (3Y) Earnings growth per share (CAGR 3 years, EBIT basis) plus dividend yield: value created per share and year.
+40.0% (37.1 + 2.9)
Revenue −0.9%/yr
FY21 $5.3B
FY22 $6.4B
FY23 $4.7B
FY24 $4.9B
FY25 $5.1B
Net income
FY21 −$341M
FY22 $300M
FY23 −$167M
FY24 $501M
FY25 $596M

Watch ADT: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "ADT Inc Fair Value". https://www.fairvalue-calculator.com/stock/ADT

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Security & Protection Services · 108 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Above median
Fair Value upside +22% · Above median
Return on equity (TTM) 17% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 1.95× · Higher than 75% of peers

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/E (TTM) 8.9× · Cheaper than 75% of peers
P/B 1.37× · Cheaper than median
P/S (TTM) 1.01× · Cheaper than median
P/FCF 3.9× · Cheaper than median
EV/EBITDA 4.6× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE63 · sector 30
FUTURE5 · sector 39
PAST68 · sector 22
HEALTH2 · sector 99
DIVIDEND59 · sector 52

Insider activity: 66/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 360.50 kr 269.97 −25%
Verisure plc VSURE €9.33 €12.40 +33%
Allegion plc ALLE $166.11 $127.80 −23%
Securitas AB SECUB kr 147.90 kr 186.34 +26%
Zhejiang Dahua Technology Co 002236 ¥16.46 ¥31.47 +91%
MSA Safety Incorporated MSA $190.34 $116.42 −39%
The Brink's Company BCO $113.12 $121.18 +7%
Brady Corporation BRC $93.25 $72.32 −22%
The GEO Group GEO $31.81 $25.50 −20%
Loomis AB LOOMIS kr 533.00 kr 496.43 −7%

Compare ADT Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is ADT Inc (ADT) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of $9.17 versus a price of $7.51, about +22% upside (undervalued).
What is the fair value of ADT?
Our model-based fair value for ADT Inc is $9.17 (as of Aug 27, 2026), built from audited fundamentals. The current price: $7.51.
What is the quality score of ADT?
ADT Inc has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of ADT Inc (ADT)?
ADT Inc reported trailing-twelve-month revenue of about $5.1B (latest available figure, as of Aug 27, 2026).
What is the net profit margin of ADT?
The net profit margin of ADT Inc is about 12.1%, meaning it keeps roughly 12.1% of revenue as net income. Based on the latest reported figures.
Does ADT Inc pay a dividend?
ADT Inc currently shows a dividend yield of about 2.93% relative to its recent price (as of Aug 27, 2026).
Free · no account needed

Watch ADT Inc in the live analysis

One click puts ADT Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.