The Discounted Cash Flow (DCF) valuation of Agree Realty Corp (ADC) is (289.29) USD. With the latest stock price at 74.66 USD, the upside of Agree Realty Corp based on DCF is -487.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.7% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,491.80) - (174.75) | (289.29) |
| Upside | -2098.1% - -334.1% | -487.5% |