Download PDF

1. Company Snapshot

1.a. Company 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".

Show Full description

1.b. Last Insights on ADC

Negative drivers behind Agree Realty Corporation's recent stock performance include a premium valuation, limiting upside potential. Despite a strong dividend yield and share price recovery, the company's current valuation is high compared to peers. Additionally, the recent $100 million private placement by ADC Therapeutics, a different company, may have negatively impacted investor sentiment, as it may be perceived as a distraction or a sign of market uncertainty.

1.c. Company Highlights

2. Agree Realty Shines with Robust Q3 2025 Earnings

Agree Realty Corporation reported a stellar third quarter 2025, with core FFO per share reaching $1.09, an 8.4% increase from the same period last year, and AFFO per share rising 7.2% year-over-year to $1.11, slightly beating analyst estimates of $1.08. The company's actual EPS came out at $1.1. The strong performance was driven by a record investment volume of over $450 million across all three platforms, bringing the total investment guidance for 2025 to a new range of $1.5 to $1.65 billion, a 65% increase from the previous year.

Publication Date: Oct -23

📋 Highlights
  • Record Investment Volume: Q3 2025 investment volume reached $450M, with full-year guidance of $1.5-$1.65B (65% YoY growth).
  • Strong Financial Guidance: Raised AFFO/share guidance to $4.31–$4.33 (4.4% YoY growth) and Core FFO/share to $1.09 (8.4% YoY increase).
  • Liquidity and Debt Strategy: Maintains $1.9B liquidity and secured a $350M delayed draw term loan maturing in 2031, funding growth into 2026.
  • Credit Risk Management: Assumes 25 bps credit loss (up from prior), with 104% GLA recapture rate on 2.4M sq ft released YTD.
  • Strategic Tenant and Sector Focus: 70% of acquired base rent from investment-grade retailers, 6.8% auto parts exposure, and 10.7-year average lease term at 7.2% cap rates.

Investment Activity and Portfolio Quality

The acquisitions had a weighted average cap rate of 7.2% and a weighted average lease term of 10.7 years, with 70% of the annualized base rent acquired from investment-grade retailers. The company's investment volume jumped in the third quarter, and it expects to invest $1.6 billion in 2025. The company has grown its investment team and continues to invest in technology, including AI, to improve its processes.

Guidance and Credit Losses

The company raised its AFFO per share guidance to a new range of $4.31 to $4.33 for the year, representing approximately 4.4% year-over-year growth. The company's guidance for credit losses has tightened to 25 basis points, reflecting the portfolio's strong performance. Analysts estimate next year's revenue growth at 12.0%, indicating a positive outlook for the company.

Liquidity and Capital Structure

The company's liquidity profile remains strong, with over $1.9 billion of liquidity and no material debt maturities until 2028. Subsequent to quarter end, the company secured commitments for a $350 million five-and-a-half-year delayed draw term loan that will mature in 2031. The company has now locked in attractively priced equity and debt capital to fund its growth well into 2026.

Valuation and Dividend Yield

With a P/E Ratio of 43.73 and a Dividend Yield of 4.06%, the company's valuation appears to be reasonable, considering its strong growth prospects and stable dividend payments. The company's ROIC is 40.04%, indicating efficient use of capital. The Net Debt / EBITDA ratio is 5.81, suggesting a manageable debt burden.

Business Model and Growth Prospects

The company is optimistic about its growth prospects, citing a strong pipeline of development projects and acquisition opportunities. Joey Agree emphasized that the company's business model is differentiated from other net lease companies, with a focus on creating a real estate company that can effectuate growth across multiple platforms.

3. NewsRoom

Card image cap

IDE034, a Bispecific ADC Licensed by Biocytogen to IDEAYA, Receives FDA IND Clearance

Dec -05

Card image cap

IDE034, a Bispecific ADC Licensed by Biocytogen to IDEAYA, Receives FDA IND Clearance

Dec -05

Card image cap

Akari Therapeutics Provides Corporate Update and Highlights its ADC Payload Innovation Expected to Drive Value in New CEO Corner Segment

Dec -04

Card image cap

ADC Therapeutics Announces Updated Data from LOTIS-7 Phase 1b Clinical Trial of ZYNLONTA® in Combination with Bispecific Antibody Supporting Potential Best-in-Class Regimen in Patients with Relapsed/Refractory Diffuse Large B-cell Lymphoma

Dec -03

Card image cap

Building An Income Portfolio? 3 Picks To Start With For An Average Yield Of 6%+

Dec -03

Card image cap

ADC Therapeutics to Provide Update on LOTIS-7 Clinical Trial

Dec -02

Card image cap

ADC Therapeutics Makes Grants to New Employees Under Inducement Plan

Dec -01

Card image cap

Cetera Investment Advisers Grows Position in Agree Realty Corporation $ADC

Nov -29

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.50%)

6. Segments

Rental Income

Expected Growth: 4.5%

Rental income from Agree Realty Corporation is driven by increasing demand for net lease retail properties, particularly in the United States. Growing e-commerce and omnichannel retailing are fueling demand for logistics and distribution centers, while the rise of experiential retail is boosting demand for retail spaces.

Other

Expected Growth: 4.5%

Agree Realty's non-core operations, including investments and miscellaneous items, are expected to grow steadily driven by increasing diversification of revenue streams, strategic investments, and opportunistic acquisitions.

7. Detailed Products

Net Lease Properties

Agree Realty Corporation acquires and develops single-tenant net lease properties, primarily in the retail sector, providing a steady income stream to investors.

Retail Properties

The company owns and operates a portfolio of retail properties, including shopping centers, strip centers, and freestanding stores, generating rental income.

Development and Redevelopment Services

Agree Realty Corporation offers development and redevelopment services, transforming underutilized properties into thriving retail destinations.

Acquisition and Disposition Services

The company provides acquisition and disposition services, facilitating the buying and selling of net lease properties and retail assets.

8. Agree Realty Corporation's Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Agree Realty Corporation is moderate, as there are alternative options for investors seeking real estate investment trusts (REITs) with similar investment objectives.

Bargaining Power Of Customers

The bargaining power of customers is low, as Agree Realty Corporation's properties are diversified across various industries and tenants, reducing dependence on a single customer.

Bargaining Power Of Suppliers

The bargaining power of suppliers is low, as Agree Realty Corporation has a diversified portfolio of properties, reducing reliance on a single supplier.

Threat Of New Entrants

The threat of new entrants is high, as the REIT industry is relatively easy to enter, and new companies can easily raise capital to invest in real estate.

Intensity Of Rivalry

The intensity of rivalry is moderate, as Agree Realty Corporation operates in a competitive industry with several established players, but has a diversified portfolio and a strong management team to mitigate the impact of competition.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 31.68%
Debt Cost 3.95%
Equity Weight 68.32%
Equity Cost 6.57%
WACC 5.74%
Leverage 46.37%

11. Quality Control: Agree Realty Corporation passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Brixmor Property Group

A-Score: 6.6/10

Value: 4.2

Growth: 5.2

Quality: 7.9

Yield: 8.0

Momentum: 5.0

Volatility: 9.0

1-Year Total Return ->

Stock-Card
Regency Centers

A-Score: 6.2/10

Value: 2.9

Growth: 4.3

Quality: 6.7

Yield: 8.0

Momentum: 5.0

Volatility: 10.0

1-Year Total Return ->

Stock-Card
Agree Realty

A-Score: 5.9/10

Value: 2.8

Growth: 4.8

Quality: 6.7

Yield: 7.0

Momentum: 4.0

Volatility: 10.0

1-Year Total Return ->

Stock-Card
Kite Realty Trust

A-Score: 5.8/10

Value: 4.1

Growth: 5.9

Quality: 4.8

Yield: 8.0

Momentum: 3.0

Volatility: 9.0

1-Year Total Return ->

Stock-Card
Tanger Factory Outlet

A-Score: 5.8/10

Value: 2.6

Growth: 4.6

Quality: 6.6

Yield: 7.0

Momentum: 5.0

Volatility: 9.0

1-Year Total Return ->

Stock-Card
Kimco Realty

A-Score: 5.7/10

Value: 3.3

Growth: 3.3

Quality: 6.5

Yield: 8.0

Momentum: 4.0

Volatility: 9.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

73.9$

Current Price

73.9$

Potential

-0.00%

Expected Cash-Flows