Agree Realty Corporation (ADC)
REIT - Retail · Real Estate · $8.8B
Intrinsic Value (Consensus)
$46.49
Current Price
$73.27
Margin of Safety
-36.5%
36.5% Above Intrinsic Value
Value: $46
Price: $73
Valuation Model Estimates
Current Price: $73.27
DCF (Discounted Cash Flow)
$84.63
Graham Number
$47.43
Earnings Power Value
$26.23
Relative Value (P/E)
$27.69
Dividend Discount Model
Not applicable
—
Consensus Value
$46.49
Model Assumptions
Discount Rate
10.3%
Growth Rate
14.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
53
Profitability
12/25
Strength
15/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Negative free cash flow — company is burning cash
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $1.92
- EPS (Forward)
- $2.19
- Book Value
- $52.21
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.3%
- Debt/Equity
- 27%
- Revenue Growth
- 16.4%
- Earnings Growth
- 14.5%
- Dividend Yield
- 2.2%
- Beta
- 0.47
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-21
Source: Yahoo Finance