Stock price
$75.63
TTM EPS
$1.86
Scenario calculator
Enter EPS growth and exit P/E per scenario. The chart starts at the current share price (Now) and transitions the P/E from today's trailing multiple toward your Exit P/E over the horizon. Same live price and TTM EPS as the rest of the page.
Base case: with about 7% growth per year and a 39× exit multiple over 5 years, the model lands ADC near $104.79 — an implied about a 6.7% CAGR.
Your base case implies a $78.65 12-month target. Save it to join the community consensus.
Implied price path (by year)
Paths start at $75.63 (Now); the P/E transitions from today's trailing multiple toward Exit P/E by the horizon year.
At horizon (2031)
| Scenario | Price | Total return | CAGR |
|---|---|---|---|
| Bear | $98.83 | +30.7% | +5.5% |
| Base | $104.79 | +38.6% | +6.7% |
| Bull | $110.18 | +45.7% | +7.8% |
- Bear$98.83
- Base$104.79
- Bull$110.18
Sensitivity (base case)
Sensitivity grid — sweeps EPS growth and exit P/E around your base inputs. Simple mode only; bear, bull, and Advanced (revenue) paths are not included.
Implied share price at the horizon for each combination: EPS growth in the rows, exit P/E in the columns; other settings stay fixed.
| Row axis: EPS growth. Column axis: exit P/E.Exit P/E →↓ EPS growth | 29× | 34× | 39× | 44× | 49× |
|---|---|---|---|---|---|
| -3% | $48 | $56 | $64 | $72 | $81 |
| 2% | $62 | $72 | $83 | $93 | $104 |
| 7% | $78 | $91 | $105 | $118 | $131 |
| 12% | $98 | $115 | $132 | $148 | $165 |
| 17% | $122 | $143 | $164 | $184 | $205 |
Shade depth: darker fill within the same color band means a higher implied price in that cell (across the grid).
Annual diluted EPS
GAAP diluted EPS by fiscal year — use as context for growth assumptions above, not a forecast. Across 14 fiscal years, diluted EPS went from about $1.62 in 2012 to about $1.77 in 2025.
Diluted EPS year-over-year change
Percent change vs the previous fiscal year. If a fiscal year is missing, the comparison is to the prior available year. Year-over-year EPS change in this window ranged from a high of +74.2% to a low of -17.3%.
Your EPS growth vs next-year analyst consensus
Same basis for every column: one-step implied EPS growth (next-year average estimate vs TTM). Consensus uses 4 EPS estimates. Δ (pts) is your growth minus consensus in percentage points, not "percent of consensus."