image
Real Estate - REIT - Retail - NYSE - US
$ 17.2
-0.174 %
$ 1.89 B
Market Cap
9.64
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one ADC-PA stock under the worst case scenario is HIDDEN Compared to the current market price of 17.2 USD, Agree Realty Corporation is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one ADC-PA stock under the base case scenario is HIDDEN Compared to the current market price of 17.2 USD, Agree Realty Corporation is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one ADC-PA stock under the best case scenario is HIDDEN Compared to the current market price of 17.2 USD, Agree Realty Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ADC-PA

image
$18.2$18.2$18.0$18.0$17.8$17.8$17.6$17.6$17.4$17.4$17.2$17.2$17.0$17.0$16.8$16.8$16.6$16.6Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
617 M REVENUE
14.81%
302 M OPERATING INCOME
18.81%
190 M NET INCOME
11.31%
432 M OPERATING CASH FLOW
10.31%
-885 M INVESTING CASH FLOW
30.56%
445 M FINANCING CASH FLOW
-48.76%
169 M REVENUE
5.24%
78.7 M OPERATING INCOME
4.46%
47.1 M NET INCOME
3.90%
127 M OPERATING CASH FLOW
38.58%
-381 M INVESTING CASH FLOW
-9.33%
259 M FINANCING CASH FLOW
3.54%
Balance Sheet Agree Realty Corporation
image
Current Assets 113 M
Cash & Short-Term Investments 6.4 M
Receivables 106 M
Other Current Assets 0
Non-Current Assets 8.37 B
Long-Term Investments 0
PP&E 0
Other Non-Current Assets 8.37 B
98.67 %Total Assets$8.5b
Current Liabilities 144 M
Accounts Payable 116 M
Short-Term Debt 0
Other Current Liabilities 27.8 M
Non-Current Liabilities 2.83 B
Long-Term Debt 2.78 B
Other Non-Current Liabilities 51 M
3.91 %93.44 %Total Liabilities$3.0b
EFFICIENCY
Earnings Waterfall Agree Realty Corporation
image
Revenue 617 M
Cost Of Revenue 74.8 M
Gross Profit 542 M
Operating Expenses 240 M
Operating Income 302 M
Other Expenses 112 M
Net Income 190 M
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00617m(75m)542m(240m)302m(112m)190mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
87.87% GROSS MARGIN
87.87%
48.98% OPERATING MARGIN
48.98%
30.66% NET MARGIN
30.66%
3.43% ROE
3.43%
2.23% ROA
2.23%
3.54% ROIC
3.54%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Agree Realty Corporation
image
450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 190 M
Depreciation & Amortization 240 M
Capital Expenditures 0
Stock-Based Compensation 10.8 M
Change in Working Capital -2.57 M
Others -11.1 M
Free Cash Flow 432 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Agree Realty Corporation
image
ADC-PA has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.01% DIVIDEND YIELD
0.0885 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.4000000.4000000.3500000.3500000.3000000.3000000.2500000.2500000.2000000.2000000.1500000.1500000.1000000.1000000.0500000.0500000.0000000.0000000.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.0413190.088540.088540.088540.088540.088540.088540.088540.088540.088540.088540.310.088540.350.088540.350.088540.350.088540.350.088540.350.088540.350.088540.350.088540.350.088540.350.088540.270.088540.272021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Agree Realty Corporation
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Agree Realty Corporation ADC-PA

image
COUNTRY US
INDUSTRY REIT - Retail
MARKET CAP $ 1.89 B
Dividend Yield 1.01%
Description Agree Realty Corporation is a publicly traded real estate investment trust primarily engaged in the acquisition and development of properties net leased to industry-leading retail tenants. As of September 30, 2020, the Company owned and operated a portfolio of 1,027 properties, located in 45 states and containing approximately 21.0 million square feet of gross leasable area. The Company's common stock is listed on the New York Stock Exchange under the symbol "ADC".
Contact 70 East Long Lake Road, Royal Oak, MI, 48304 https://www.agreerealty.com
IPO Date Sept. 9, 2021
Employees 75
Officers Mr. Larry Kaufman Chief Information Officer & Vice President of Continuous Improvement Mr. Josh Bratton Director of Development Mr. Craig Erlich Chief Growth Officer Mr. Richard A. Agree Executive Chairman of the Board Mr. Stephen Breslin Chief Accounting Officer Ms. Nicole Witteveen Chief Operating Officer Mr. Reuben Goldman Treatman CPA Senior Director of Corporate Finance Mr. Peter Coughenour Chief Financial Officer, Secretary & Investor Relations Professional Mr. Joel N. Agree J.D. President, Chief Executive Officer & Director Ms. Danielle M. Spehar J.D. General Counsel