As of 2025-07-04, the Intrinsic Value of Adams Diversified Equity Fund Inc (ADX) is 54.46 USD. This ADX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.90 USD, the upside of Adams Diversified Equity Fund Inc is 148.70%.
The range of the Intrinsic Value is 48.03 - 63.20 USD
Based on its market price of 21.90 USD and our intrinsic valuation, Adams Diversified Equity Fund Inc (ADX) is undervalued by 148.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.03 - 63.20 | 54.46 | 148.7% |
| DCF (Growth 10y) | 52.06 - 66.66 | 58.27 | 166.1% |
| DCF (EBITDA 5y) | 78.24 - 114.51 | 95.36 | 335.4% |
| DCF (EBITDA 10y) | 74.72 - 107.38 | 89.83 | 310.2% |
| Fair Value | 87.03 - 87.03 | 87.03 | 297.39% |
| P/E | 24.15 - 30.07 | 24.21 | 10.6% |
| EV/EBITDA | 2.69 - 53.52 | 16.72 | -23.6% |
| EPV | 1.59 - 1.86 | 1.73 | -92.1% |
| DDM - Stable | 25.08 - 44.02 | 34.55 | 57.8% |
| DDM - Multi | 24.38 - 32.82 | 27.95 | 27.6% |
| Market Cap (mil) | 2,574.78 |
| Beta | 3.55 |
| Outstanding shares (mil) | 117.57 |
| Enterprise Value (mil) | 2,574.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.79% |
| Cost of Debt | 5.00% |
| WACC | 7.73% |