EN DE

ADT Inc (ADT) Fair Value & Analysis

Industrials · US · Market cap $5.2B

AI ADT Inc logo ADT Inc ADT · US
Price$7.64
Fair Value$9.41
Upside+23.1%
Quality64/100
Watch ADT Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 12.1% net margin
High debt · generates free cash flow
3.25% dividend yield
Ranks above peers (11/14)
Moderate moat 63/100
Evidence: High Range $6.07 – $13.28 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 17, 2026, revised from $16.24 to $9.41 (−42.1%) since Jun 25, 2026. Share price +13.5% over the past month.

A solid business, screening 23% undervalued on our models.

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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$10.25 $4.68 Fair Value $9.41 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $4.68 – $10.25 · fair‑value band $6.07 – $13.28 · the $7.64 price screens below the $9.41 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

ADT Inc (ADT) currently trades at $7.64, while our model-based Fair Value estimate is $9.41, implying the stock looks roughly 23.1% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

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 Jul 17, 2026

Our scenario range runs from $6.07 (bear case) to $13.28 (bull case); at $7.64, 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 13% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 1% fair-value upside, at 23%, ADT screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $11.95 $26.52 $49.26 80
Residual Income $5.62 $7.37 $19.96 76
Rev-Margin DCF $1.10 $6.66 $13.68 74
All 26 models by family
DCF Models
FCF DCF $12.00 $27.65 $52.78 38
Owner Earnings $13.35 $29.93 $56.55 31
5Y Revenue Exit $1.10 $6.45 $13.13 39
5Y EBITDA Exit $18.46 $41.18 $69.16 41
5Y P/E Exit $5.70 $15.65 $26.56 38
10Y Revenue Exit $4.59 $10.72 $18.99 36
10Y EBITDA Exit $15.91 $35.18 $63.52 37
10Y P/E Exit $7.73 $17.20 $29.67 35
Earnings-Based
Graham-Dodd $5.97 $24.85 $33.89 54
Lynch FV $6.28 $8.98 $11.67 50
PEG = 1.0 $6.28 $8.98 $11.67 46
EPV $3.99 $6.32 $8.33 59
Dividend Discount
Gordon GGM $2.42 $4.82 $7.30 70
DDM Multi-Stage $2.42 $4.17 $5.09 61
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 53
EV/EBITDA $25.07 $37.01 $48.96 54
EV/Revenue $1.03 43
Asset-Based
NCAV (Graham) $2.78 $3.73 $5.57 50
Growth DCF
Growth DCF $11.95 $26.52 $49.26 80
Rev-Margin DCF $1.10 $6.66 $13.68 74
Economic Profit
Residual Income $5.62 $7.37 $19.96 76
ROIC Compounder $3.99 $7.05 $12.17 72
Growth Earnings
Growth-Adj P/E $11.04 $15.77 $20.50 68

Widest divergence: Multiples ($19.32) versus Asset-Based ($3.73). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $5.1B
Revenue growth (YoY) +0.9%
Net margin 12.1%
Return on equity 16.9%
Free cash flow $1.3B FY2025
P/E ratio 8.9
More key figures
Operating margin 25.5%
EPS (TTM) $0.7900
Dividend yield 3.3%
EPS growth (YoY) +26.4%
Net debt $7.6B FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 57 · Market factors (momentum, volatility) 47

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 38
Price trend over the last 3–12 months (market factor)
52W Momentum 42
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.

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. growth/yr (3Y)
−7.1%
Avg. growth/yr (5Y)
−0.7%
Avg. growth/yr (11Y)
+24.3%
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
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 · 113 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 +23% · 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) 3.3% · 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× · Pricier than median
P/FCF 3.9× · Cheaper than median
EV/EBITDA 4.6× · Cheaper than 75% of peers

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.

VALUE 64 · sector 17
FUTURE 5 · sector 38
PAST 68 · sector 21
HEALTH 2 · sector 99
DIVIDEND 65 · sector 49

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 348.40 kr 269.97 -23%
Verisure plc VSURE €10.26 €12.40 +21%
Allegion plc ALLE $137.24 $127.80 -7%
Securitas AB SECUB kr 162.10 kr 186.34 +15%
Zhejiang Dahua Technology Co 002236 ¥16.57 ¥23.58 +42%
MSA Safety Incorporated MSA $169.00 $118.51 -30%
The Brink's Company BCO $104.24 $101.84 -2%
Brady Corporation BRC $90.16 $73.43 -19%
The GEO Group GEO $29.46 $32.36 +10%
Loomis AB LOOMIS kr 491.80 kr 496.43 +1%

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

Frequently asked questions

Is ADT Inc (ADT) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $9.41 versus a price of $7.64, about +23% (undervalued).
What is the fair value of ADT?
Our model-based fair value for ADT Inc is $9.41 (as of Jul 17, 2026), built from audited fundamentals. The current price is $7.64.
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 Jul 17, 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 3.24% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track ADT Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.