Agree Realty Corporation (ADC)
REIT - Retail · Real Estate · $9.1B
Intrinsic Value (Consensus)
$32.73
Current Price
$75.83
Margin of Safety
-56.8%
56.8% Above Intrinsic Value
Value: $33
Price: $76
Valuation Model Estimates
Current Price: $75.83
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$45.60
Earnings Power Value
$17.18
Relative Value (P/E)
$35.40
Dividend Discount Model
$9.47
Consensus Value
$32.73
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $1.77
- EPS (Forward)
- $1.81
- 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
- 2.0%
- Dividend Yield
- 2.2%
- Beta
- 0.48
Data last updated: 2026-06-12
Source: Yahoo Finance