As of 2024-12-14, the Intrinsic Value of Agree Realty Corp (ADC) is
331.80 USD. This ADC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 74.66 USD, the upside of Agree Realty Corp is
344.40%.
The range of the Intrinsic Value is 240.54 - 417.94 USD
331.80 USD
Intrinsic Value
ADC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,549.79) - (175.11) |
(290.76) |
-489.4% |
| DCF (Growth 10y) |
(97.15) - (511.83) |
(132.75) |
-277.8% |
| DCF (EBITDA 5y) |
240.54 - 417.94 |
331.80 |
344.4% |
| DCF (EBITDA 10y) |
340.78 - 658.07 |
495.34 |
563.5% |
| Fair Value |
44.64 - 44.64 |
44.64 |
-40.20% |
| P/E |
24.70 - 58.12 |
39.43 |
-47.2% |
| EV/EBITDA |
29.79 - 235.61 |
102.08 |
36.7% |
| EPV |
(131.48) - (175.45) |
(153.46) |
-305.6% |
| DDM - Stable |
25.99 - 199.72 |
112.85 |
51.2% |
| DDM - Multi |
61.14 - 319.87 |
98.35 |
31.7% |
ADC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,728.80 |
| Beta |
-0.08 |
| Outstanding shares (mil) |
103.52 |
| Enterprise Value (mil) |
10,397.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.88% |
| Cost of Debt |
5.62% |
| WACC |
6.56% |