Fair value (multi-method)
Four independent methods triangulate what ADC is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$36.24
Method range
$24.66 – $84.06
median $53.74
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $36.24 | -55.33% |
| Exit multiple | $71.25 | -12.17% |
| Analyst target | $84.06 | +3.62% |
| Graham number | $24.66 | -69.60% |
- Forward DCF$36.24
- Exit multiple$71.25
- Analyst target$84.06
- Graham number$24.66
Stock price
$81.12
EPS (TTM)
$1.86
5Y EPS CAGR
0.3%
Fair value @ hist. growth
$36.24
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
10.3%
per year over your projection horizon
Margin of safety -123.9% vs hist-growth DCF
Historical 5Y CAGR
0.3%
Your model implies
10.3%
Next-year analyst consensus
4.1%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 6.3% | 4.9% | 3.2% | 1.1% | -1.5% |
| 5.9% | 9.4% | 8.2% | 6.9% | 5.5% | 3.7% |
| 6.9% | 12.2% | 11.3% | 10.3% | 9.2% | 7.9% |
| 7.9% | 14.8% | 14.0% | 13.2% | 12.3% | 11.2% |
| 8.9% | 17.1% | 16.5% | 15.8% | 15.0% | 14.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
5.90
Demanding vs growth
Net debt
$3.34B
Total debt − cash
Beta
0.47
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Agree Realty (ADC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.