$36.32
Above FV▼ -49.0% against the close used
Model range $5.82 – $58.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$5.82Fair value$36.32Bull$58.47
FairClose
52-week traded range
52W low $70.2252W high $81.92
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Agree Realty closed at $71.23, 96.1% above the consensus fair value of $36.32 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 40.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$25.29
-64.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.3%, r=10%, tg=3%, n=10yr
Graham Number
$46.36
-34.9%
√(22.5 × EPS × BVPS)
EPS=1.77, BVPS=53.96 · outside Graham range (P/E 40.2, P/B 1.3) — asset-light, treat as a rough floor
P/E Fair Value
$35.40
-50.3%
EPS × 20x (sector P/E)
EPS=1.77, Sector P/E=20x
Peter Lynch (PEG)
$5.82
-91.8%
EPS × Growth% (PEG = 1 is fair)
EPS=1.77, g=3.3%
EV/EBITDA
$58.47
-17.9%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=579.7M
Dividend Discount (DDM)
$47.26
-33.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.07, r=10%, g=3.3%
Book Value (P/B)
$16.89
-76.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.96, ROE=3.1%, g=3.3%, r=10%
Reverse DCF
$71.23
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.6% | Historical: 3.3%
Margin of Safety
$26.76
-62.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35.68, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.