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
| 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% |
| 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% |