DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Agree Realty Corporation (ADC-PA)

Real Estate | REIT - Retail

Today's Price

$15.76

Today's Fair Value

$22.09 +40.16%

Margin of Safety

+28.66%

Projected Value (5Y)

$35.58 +125.76%

Dividends Paid (5Y)

$9.26

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 31.36% | CAGR (5y): 15.74%

Diluted Shares Growth Rate

Regression: 21.07% | CAGR (5y): 16.23%

Dividend Growth Rate

Regression: 36.06% | CAGR (5y): 52.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.33x)

Discount Rate