As of 2025-05-21, the Intrinsic Value of Agree Realty Corp (ADC) is 262.36 USD. This ADC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 75.82 USD, the upside of Agree Realty Corp is 246.00%.
The range of the Intrinsic Value is 207.31 - 327.17 USD
Based on its market price of 75.82 USD and our intrinsic valuation, Agree Realty Corp (ADC) is undervalued by 246.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (645.04) - (95.01) | (144.47) | -290.5% |
| DCF (Growth 10y) | (74.15) - (356.14) | (99.95) | -231.8% |
| DCF (EBITDA 5y) | 207.31 - 327.17 | 262.36 | 246.0% |
| DCF (EBITDA 10y) | 276.04 - 498.41 | 373.91 | 393.2% |
| Fair Value | 33.17 - 33.17 | 33.17 | -56.25% |
| P/E | 36.87 - 64.39 | 46.64 | -38.5% |
| EV/EBITDA | 35.23 - 187.80 | 89.99 | 18.7% |
| EPV | (112.81) - (156.05) | (134.43) | -277.3% |
| DDM - Stable | 21.64 - 169.95 | 95.80 | 26.3% |
| DDM - Multi | 45.95 - 236.93 | 72.97 | -3.8% |
| Market Cap (mil) | 8,341.72 |
| Beta | 0.01 |
| Outstanding shares (mil) | 110.02 |
| Enterprise Value (mil) | 11,287.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.27% |
| Cost of Debt | 5.95% |
| WACC | 6.91% |