ADC
Agree Realty Corp
Price:  
73.73 
USD
Volume:  
1,459,451.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADC Intrinsic Value

260.30 %
Upside

What is the intrinsic value of ADC?

As of 2025-08-04, the Intrinsic Value of Agree Realty Corp (ADC) is 265.68 USD. This ADC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 73.73 USD, the upside of Agree Realty Corp is 260.30%.

The range of the Intrinsic Value is 210.44 - 327.42 USD

Is ADC undervalued or overvalued?

Based on its market price of 73.73 USD and our intrinsic valuation, Agree Realty Corp (ADC) is undervalued by 260.30%.

73.73 USD
Stock Price
265.68 USD
Intrinsic Value
Intrinsic Value Details

ADC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (737.80) - (94.64) (145.22) -297.0%
DCF (Growth 10y) (73.93) - (404.01) (100.36) -236.1%
DCF (EBITDA 5y) 210.44 - 327.42 265.68 260.3%
DCF (EBITDA 10y) 279.67 - 500.55 378.91 413.9%
Fair Value 33.17 - 33.17 33.17 -55.01%
P/E 37.74 - 64.82 47.71 -35.3%
EV/EBITDA 36.08 - 187.80 90.35 22.5%
EPV (112.50) - (157.68) (135.09) -283.2%
DDM - Stable 21.47 - 187.38 104.42 41.6%
DDM - Multi 45.61 - 260.71 73.39 -0.5%

ADC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,111.77
Beta -0.01
Outstanding shares (mil) 110.02
Enterprise Value (mil) 11,057.17
Market risk premium 4.60%
Cost of Equity 7.25%
Cost of Debt 5.95%
WACC 6.89%