Agree Realty Corporation

69.11 USD -1.01 USD ( -1.44% )

Agree Realty Corporation (NYSE:ADC)

Add ADC to Watchlist

Valuation Summary

ADC Intrinsic Value
Intrinsic value based on company cash flows

The intrinsic value of one ADC stock under the base scenario is 38.81 USD. Compared to the current market price of 69.11 USD, the company's shares are overvalued by 44%.

Intrinsic Value Calculation

Value Per Share
ADC Intrinsic Value Calculation

Going from the DCF Value to the intrinsic value of one ADC share.

Capital Structure
Equity Waterfall Chart

DCF Value Calculation
Discounted Cash Flow Model

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.


Advanced Valuation Analysis

DCF Model Inputs Chart

DCF Value Decomposition
Present Values of Cash Flows

See how each cash flow contributes to DCF Value. Find out what part of the total value is the Terminal Value.

Sensitivity Analysis
Intrinsic Value Sensitivity Analysis

Analyze the possible values of the intrinsic value of the stock under various combinations of variables, such as Revenue Growth, Operating Margin, and Discount Rate.