ADC
Agree Realty Corp
Price:  
77.96 
USD
Volume:  
1,064,670.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADC Intrinsic Value

228.70 %
Upside

Is ADC undervalued or overvalued?

As of 2025-04-18, the Intrinsic Value of Agree Realty Corp (ADC) is 256.22 USD. This ADC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 77.96 USD, the upside of Agree Realty Corp is 228.70%. This means that ADC is undervalued by 228.70%.

The range of the Intrinsic Value is 201.36 - 320.15 USD

77.96 USD
Stock Price
256.22 USD
Intrinsic Value
Intrinsic Value Details

ADC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (525.62) - (98.44) (148.17) -290.1%
DCF (Growth 10y) (73.56) - (275.70) (97.54) -225.1%
DCF (EBITDA 5y) 201.36 - 320.15 256.22 228.7%
DCF (EBITDA 10y) 269.30 - 488.88 366.37 369.9%
Fair Value 33.62 - 33.62 33.62 -56.88%
P/E 34.47 - 60.98 45.45 -41.7%
EV/EBITDA 35.34 - 191.44 100.30 28.7%
EPV (112.30) - (153.86) (133.08) -270.7%
DDM - Stable 21.03 - 132.62 76.83 -1.5%
DDM - Multi 44.77 - 185.54 68.77 -11.8%

ADC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,369.01
Beta 0.14
Outstanding shares (mil) 107.35
Enterprise Value (mil) 11,151.24
Market risk premium 4.60%
Cost of Equity 7.53%
Cost of Debt 5.95%
WACC 7.10%