Agree Realty Corporation Financial Ratios — ADC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	5.9	10.17	8.12	5.75	9.7	7.96	7.3	5.42	5.47	4.34	4.17	3.77	3.43	3.51	3.45
Return on Assets (%)	3.3	5.44	4.72	3.5	5.64	4.67	4.41	3.3	3.41	2.79	2.68	2.55	2.35	2.33	2.24
Return on Capital (%)	4.35	6.11	5.94	5.06	7.32	6.23	5.8	4.72	4.79	3.98	3.73	3.6	3.5	3.69	3.75
Return on Invested Capital (%)	5.27	5.23	5.89	5.87	5.81	5.37	4.81	4.29	4.36	3.9	3.79	3.53	3.58	3.64	3.83
Gross Margin (%)	88.54	90.39	91.6	90.82	90.88	90.61	88.82	87.59	87.46	87.23	87.9	87.84	87.59	87.87	87.73
EBITDA Margin (%)	76.31	77.63	78.5	78.44	80.9	82.02	84.93	86.8	86.36	85.25	87.55	88.58	87.27	87.22	86.67
Operating Margin (%)	52.65	55.95	58.41	57.71	57.33	56.44	56.46	54.93	54.78	52	52.19	49.75	48.32	48.29	48.29
Incremental Operating Margin (%)	34.06	78.9	67.98	54.69	56.09	53.56	56.52	48.29	54.36	43.49	52.68	40.63	42.6	48.13	48.23
Pretax Margin (%)	45.39	41.13	43.53	35.06	56.83	50.2	52.92	43.26	43.37	37.44	36.92	36.27	32.27	31.46	28.78
Profit Margin (%)	31.56	52.13	45.21	34.52	55.77	49.29	52.11	42.42	42.71	36.76	36.03	35.47	31.62	30.66	28.45
Net Income to Common Margin (%)	31.56	52.13	45.21	34.52	55.77	49.29	52.11	42.42	42.71	36.76	35.4	33.74	30.24	29.45	27.41
Effective Tax Rate (%)	- -	- -	- -	- -	- -	0.33	0.38	0.87	0.66	1.17	1.92	1.83	1.68	2.22	0.84
Dvd Payout Ratio (%)	119.39	119.4	107.19	132.3	81.45	90.49	92.73	113.82	110.82	125.44	159.63	150.69	169.63	165.88	171.88
Sustainable Growth Rate (%)	-1.14	-1.97	-0.58	-1.86	1.8	0.76	0.53	-0.75	-0.59	-1.1	-2.48	-1.91	-2.39	-2.31	-2.48

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	176	204	168	237	335	445	564	767	988	1,346	1,881	1,977	2,448	2,832	3,355
ST Debt	56	44	10	15	18	14	14	19	89	92	160	- -	- -	- -	- -
LT Debt	119	161	158	222	317	431	550	748	899	1,254	1,721	1,977	2,448	2,832	3,355
Total Debt/EBITDA	7.61	7.61	4.91	5.64	5.92	5.93	5.95	6.44	6.1	6.35	6.33	5.19	5.22	5.26	5.39
Net Debt/EBITDA	7.52	7.56	4.49	5.51	5.87	5.08	5.1	5.76	5.84	6.15	6.07	5.02	5.12	5.16	5.27
Total Debt/EBIT	11.03	10.55	6.61	7.66	8.35	8.61	8.96	10.18	9.62	10.41	10.62	9.24	9.42	9.5	9.67
Net Debt/EBIT	10.9	10.49	6.03	7.48	8.28	7.39	7.67	9.1	9.21	10.09	10.19	8.94	9.24	9.32	9.45
EBITDA to Interest Expense	5.84	5.24	5.28	4.89	4.6	4.89	5.22	4.79	4.89	5.28	5.9	6	5.78	4.94	4.63
EBITDA-CapEx/Interest Expense	-3.54	5.24	5.28	4.89	4.6	4.89	5.22	4.79	4.89	5.28	5.9	6	5.78	4.94	4.63
EBIT to Interest Expense	4.03	3.77	3.93	3.6	3.26	3.37	3.47	3.03	3.1	3.22	3.51	3.37	3.2	2.74	2.58
Interest Expense	4	5	6	9	12	15	18	25	33	40	50	63	81	109	135
Common Equity/Total Assets	54.28	52.77	62.58	59.57	57.11	59.81	60.79	60.94	63.4	64.96	62.04	66.35	64.62	62.87	62.22
Long-Term Debt/Equity (%)	73.54	81.28	54.21	62.29	69.87	62.87	60.35	60.37	53.14	49.64	50.32	42.69	47.07	51.39	53.5
Long-Term Debt/Capital (%)	35.3	39.99	34.43	37.41	40.19	38.12	37.28	37.29	33.55	32.38	32.47	29.92	32.01	33.94	34.85
Long-Term Debt/Total Assets (%)	40.59	43.48	34.23	37.36	40.12	37.74	36.79	36.86	33.74	32.27	32.92	29.45	31.48	33.37	34.24
Total Debt/Equity (%)	108.33	103.27	57.46	66.5	73.84	64.91	61.89	61.9	58.41	53.28	55	42.69	47.07	51.39	53.5
Total Debt/Capital (%)	52	50.8	36.49	39.94	42.48	39.36	38.23	38.23	36.87	34.76	35.48	29.92	32.01	33.94	34.85
Total Debt/Total Assets (%)	59.79	55.24	36.28	39.89	42.4	38.96	37.73	37.8	37.08	34.64	35.98	29.45	31.48	33.37	34.24
Net Debt to Equity	107.1	102.63	52.48	64.98	73.24	55.66	52.98	55.35	55.91	51.62	52.77	41.3	46.15	50.43	52.28
Net Debt/Capital (%)	51.71	50.65	34.42	39.39	42.28	34.78	33.89	35.13	35.5	33.73	34.32	29.06	31.43	33.34	34.12
EBITDA	23	27	34	42	57	75	95	119	162	212	297	381	469	538	623
EBITDA-CapEx	-14	27	34	42	57	75	95	119	162	212	297	381	469	538	623
Operating Income (Loss)	16	19	25	31	40	52	63	75	103	129	177	214	260	298	347

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.23	0.18	1.5	0.46	0.2	1.6	1.65	1.28	0.21	0.06	0.5	0.26	0.09	0.04	0.09
Current Ratio	0.33	0.48	1.83	0.85	0.74	2.15	2.4	1.79	0.93	0.43	1.14	0.89	0.77	0.78	0.83
Quick Ratio	0.33	0.48	1.83	0.85	0.74	2.15	2.15	1.79	0.57	0.41	1.11	0.88	0.74	0.78	0.81
CFO/Avg Current Liab	3.25	2.69	3.49	3.27	3.54	3.58	3.18	2.56	2.18	1.59	2.55	3.75	3.36	3.19	3.19
Common Equity/Total Assets	54.28	52.77	62.58	59.57	57.11	59.81	60.79	60.94	63.4	64.96	62.04	66.35	64.62	62.87	62.22
Long-Term Debt/Equity (%)	73.54	81.28	54.21	62.29	69.87	62.87	60.35	60.37	53.14	49.64	50.32	42.69	47.07	51.39	53.5
Long-Term Debt/Capital (%)	35.3	39.99	34.43	37.41	40.19	38.12	37.28	37.29	33.55	32.38	32.47	29.92	32.01	33.94	34.85
Long-Term Debt/Total Assets (%)	40.59	43.48	34.23	37.36	40.12	37.74	36.79	36.86	33.74	32.27	32.92	29.45	31.48	33.37	34.24
Total Debt/Equity (%)	108.33	103.27	57.46	66.5	73.84	64.91	61.89	61.9	58.41	53.28	55	42.69	47.07	51.39	53.5
Total Debt/Capital (%)	52	50.8	36.49	39.94	42.48	39.36	38.23	38.23	36.87	34.76	35.48	29.92	32.01	33.94	34.85
Total Debt/Total Assets (%)	59.79	55.24	36.28	39.89	42.4	38.96	37.73	37.8	37.08	34.64	35.98	29.45	31.48	33.37	34.24
CFO/Total Liabilities	19.36	12.32	17.28	14.71	13.29	13.52	14.09	11.81	13.02	10.51	13.63	17.39	15.21	14.52	14.3
CFO/CapEx	0.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.26	1.25	1.76	1.57	1.47	1.83	1.89	1.9	2.16	1.9	1.85	1.98	1.6	1.64	1.58

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	28.39	23.38	16.05	13.79	11.73	9.66	8.26	7.41	7.75	7.69	7.44	7.21	7.22	6.52	6.28
Days Sales Outstanding	12.86	15.61	22.74	26.48	31.11	37.79	44.21	49.28	47.07	47.44	49.08	50.65	50.52	56	58.15
Inventory Turnover	- -	1.47	0.78	2.03	- -	- -	10.3	14.06	12.54	16.93	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	248.84	468.34	179.88	- -	- -	35.43	25.96	29.11	21.55	- -	- -	- -	- -	- -
Accounts Payable Turnover	1.26	2.65	1.54	0.02	2.21	2.04	1.78	0.91	0.78	0.47	0.58	0.68	0.72	0.69	0.69
Accounts Payable Turnover Days	290.3	137.85	236.32	15,223.65	164.96	178.85	204.82	402.87	468.83	784.54	628.45	536.62	506.39	530.74	529.31
Cash Conversion Cycle	-277.44	126.6	254.77	-15,017.29	-133.85	-141.06	-125.19	-327.63	-392.65	-715.55	-579.37	-485.97	-455.87	-474.74	-471.17
Inventory to Cash Days	12.86	-233.23	-445.6	-153.41	31.11	37.79	8.78	23.31	17.96	25.89	49.08	50.65	50.52	56	58.15
Inventories	- -	5	5	- -	- -	- -	2	- -	4	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	5	5	- -	- -	- -	2	- -	4	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	240	306	432	545	701	1,205	1,595	2,220	3,198	3,996	5,087	6,396	6,328	7,556	8,646
- Cash & Cash Equivalents	2	1	15	5	3	33	51	54	16	6	43	28	11	6	16
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	175	175	175	175	175
+ Minority/Non Controlling Interest	3	3	3	2	2	3	3	2	2	2	2	1	1	1	- -
+ Total Debt	176	204	168	237	335	445	564	767	988	1,346	1,881	1,977	2,448	2,832	3,355
Enterprise Value	417	512	588	779	1,036	1,619	2,111	2,935	4,172	5,338	7,101	8,521	8,940	10,557	12,159
Total Capital	338	402	460	593	789	1,130	1,475	2,005	2,680	3,872	5,300	6,607	7,648	8,342	9,626
Total Debt/Capital (%)	52	50.8	36.49	39.94	42.48	39.36	38.23	38.23	36.87	34.76	35.48	29.92	32.01	33.94	34.85
Total Debt / EV	0.42	0.4	0.29	0.3	0.32	0.27	0.27	0.26	0.24	0.25	0.26	0.23	0.27	0.27	0.28
EV/Sales	13.77	14.79	13.51	14.55	14.81	17.69	18.93	21.4	22.26	21.47	20.93	19.83	16.63	17.11	16.93
EV/EBITDA	18.04	19.06	17.21	18.54	18.31	21.57	22.28	24.66	25.77	25.19	23.9	22.38	19.06	19.61	19.53
EV/EBIT	26.15	26.44	23.13	25.2	25.83	31.34	33.52	38.96	40.63	41.29	40.1	39.85	34.42	35.42	35.05
EV/Cash Flow to Firm	14.14	19.45	16.36	17.89	18.18	21.02	21.05	24.89	26.15	29.23	24.01	20.08	18.97	19.61	19.07
EV/Free Cash Flow to Firm	6.26	19.45	16.36	17.89	18.18	21.02	21.05	24.89	26.15	29.23	24.01	20.08	18.97	19.61	19.07
Diluted Market Cap	236	298	382	465	614	1,057	1,425	1,916	2,893	3,489	4,791	5,615	6,008	7,177	8,010
Diluted Enterprise Value	412	504	538	699	949	1,471	1,941	2,631	3,867	4,830	6,805	7,740	8,621	10,178	11,524
EV per Share	42.29	44.79	39.5	44.42	50.21	61.88	68.07	78.17	91.56	88.93	99.61	94.5	88.94	98.43	101.3
TTM Sales	30	35	44	54	70	92	112	137	187	249	339	430	537	617	718
TTM EBITDA	23	27	34	42	57	75	95	119	162	212	297	381	469	538	623
TTM Operating Income	16	19	25	31	40	52	63	75	103	129	177	214	260	298	347
TTM Cash Flow to Firm	29	26	36	44	57	77	100	118	160	183	296	424	471	538	638
TTM Free Cash Flow to Firm	67	26	36	44	57	77	100	118	160	183	296	424	471	538	638

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.77	14.07	12.96	13.31	13.74	17.13	17.33	20.54	22.83	24.4	19.45	15.51	15.34	16.61	15.89
EV/EBIT	26.15	26.44	23.13	25.2	25.83	31.34	33.52	38.96	40.63	41.29	40.1	39.85	34.42	35.42	35.05
Enterprise Value	417	512	588	779	1,036	1,619	2,111	2,935	4,172	5,338	7,101	8,521	8,940	10,557	12,159
Low Price	19.5	20.61	26.62	26.58	27.74	31.75	44.28	43.74	56.61	45.23	61.27	61.62	52.69	54.28	67.58
EV/Sales	13.77	14.79	13.51	14.55	14.81	17.69	18.93	21.4	22.26	21.47	20.93	19.83	16.63	17.11	16.93
EV/EBITDA	18.04	19.06	17.21	18.54	18.31	21.57	22.28	24.66	25.77	25.19	23.9	22.38	19.06	19.61	19.53
Price/Earnings	24.6	16.43	19.27	25.03	15.68	23.34	24.45	32.59	35.56	37.77	39.68	38.48	36.87	39.19	40.5
Price/Earnings Average	23.08	14.77	19.7	24.06	14.59	21.93	22.97	29.02	34.88	37.74	38.6	37.76	37.76	36.62	41.32
Price/Earnings High	26.58	16.44	22.75	25.75	16.68	26.02	25.5	34.73	40.3	45.67	42.24	43.64	44.34	43.6	44.79
Price/Earnings Low	19.68	12.64	17.68	21.4	12.8	16.09	21.05	24.11	28.68	25.66	34.07	33.43	30.86	30.19	38
Price/Book Value	1.51	1.57	1.49	1.54	1.55	1.76	1.76	1.8	1.89	1.58	1.57	1.44	1.26	1.42	1.42
Price/Book Value Average	1.41	1.41	1.52	1.48	1.45	1.66	1.65	1.6	1.86	1.58	1.53	1.41	1.29	1.32	1.45
Price/Book Value High	1.63	1.57	1.76	1.59	1.65	1.97	1.83	1.91	2.15	1.91	1.67	1.63	1.51	1.58	1.57
Price/Book Value Low	1.2	1.21	1.37	1.32	1.27	1.22	1.51	1.33	1.53	1.08	1.35	1.25	1.05	1.09	1.33
Price/Tangible Book Value	1.68	1.76	1.65	1.78	1.87	2.22	2.24	2.32	2.38	1.95	1.98	1.75	1.52	1.69	1.7
Price/Tangible Book Value Average	1.57	1.58	1.69	1.71	1.74	2.08	2.1	2.07	2.33	1.95	1.92	1.72	1.55	1.58	1.73
Price/Tangible Book Value High	1.81	1.76	1.95	1.83	1.99	2.47	2.33	2.47	2.69	2.36	2.11	1.98	1.82	1.88	1.88
Price/Tangible Book Value Low	1.34	1.35	1.51	1.52	1.53	1.53	1.92	1.72	1.92	1.32	1.7	1.52	1.27	1.3	1.59
Price/Sales	7.76	8.57	8.71	8.64	8.75	11.51	12.74	13.83	15.19	13.89	14.05	12.98	11.15	11.54	11.1
Price/Sales Average	7.28	7.7	8.91	8.3	8.14	10.81	11.97	12.31	14.9	13.87	13.67	12.74	11.42	10.78	11.33
Price/Sales High	8.39	8.57	10.28	8.89	9.3	12.83	13.29	14.73	17.22	16.79	14.95	14.72	13.41	12.84	12.28
Price/Sales Low	6.21	6.59	7.99	7.39	7.14	7.93	10.97	10.23	12.25	9.43	12.06	11.28	9.33	8.89	10.42
Price/Cash Flow	9.21	13.99	12.87	13.24	13.7	17.06	17.29	20.33	22.47	24.14	19.35	15.41	15.3	16.49	15.82
Price/Cash Flow Average	8.64	12.57	13.15	12.73	12.74	16.03	16.24	18.11	22.04	24.12	18.83	15.12	15.67	15.41	16.14
Price/Cash Flow High	9.96	14	15.19	13.62	14.57	19.01	18.03	21.67	25.47	29.19	20.6	17.47	18.4	18.35	17.49
Price/Cash Flow Low	7.37	10.76	11.8	11.32	11.18	11.76	14.88	15.04	18.13	16.4	16.62	13.38	12.81	12.7	14.84
Price/Free Cash Flow Average	3.54	12.65	13.24	12.8	12.78	16.09	16.29	18.29	22.39	24.38	18.92	15.22	15.71	15.52	16.21
Price/Free Cash Flow High	4.07	14.08	15.29	13.7	14.62	19.09	18.08	21.89	25.88	29.51	20.7	17.59	18.45	18.49	17.57
Price/Free Cash Flow Low	3.02	10.82	11.89	11.38	11.22	11.81	14.92	15.2	18.42	16.58	16.7	13.47	12.84	12.8	14.91
EV/Sales Average	13.28	13.9	13.73	14.15	14.11	16.89	18.06	19.63	21.93	21.46	20.52	19.55	16.92	16.3	17.17
EV/Sales High	14.4	14.8	15.3	14.84	15.45	19.2	19.54	22.47	24.53	24.84	21.89	21.82	19.02	18.49	18.2
EV/Sales Low	12.18	12.75	12.69	13.07	12.97	13.6	16.93	17.19	18.96	16.32	18.81	17.87	14.71	14.3	16.18
EV/EBITDA Average	17.4	17.9	17.49	18.04	17.44	20.6	21.27	22.62	25.39	25.17	23.44	22.07	19.39	18.69	19.81
EV/EBITDA High	18.88	19.06	19.49	18.92	19.1	23.41	23.01	25.88	28.41	29.14	25	24.63	21.79	21.19	21
EV/EBITDA Low	15.96	16.43	16.16	16.66	16.03	16.58	19.94	19.81	21.95	19.14	21.48	20.18	16.86	16.39	18.67
EV/EBIT Average	25.22	24.84	23.5	24.52	24.61	29.93	31.99	35.73	40.03	41.27	39.32	39.29	35.01	33.76	35.56
EV/EBIT High	27.36	26.45	26.19	25.72	26.94	34.01	34.61	40.9	44.79	47.76	41.95	43.86	39.36	38.28	37.69
EV/EBIT Low	23.13	22.79	21.72	22.65	22.62	24.1	30	31.3	34.61	31.38	36.04	35.92	30.45	29.6	33.51
Last Price	24.38	26.79	29.02	31.09	33.99	46.05	51.44	59.12	70.17	66.58	71.36	70.93	62.95	70.45	72.03
High Price	26.34	26.81	34.25	31.99	36.15	51.33	53.65	63	79.54	80.51	75.95	80.44	75.71	78.39	79.65
Enterprise Value Average	402	481	597	758	987	1,546	2,014	2,692	4,111	5,334	6,962	8,402	9,094	10,061	12,334
Enterprise Value High	436	512	666	795	1,081	1,757	2,179	3,080	4,600	6,174	7,428	9,379	10,223	11,408	13,074
Enterprise Value Low	369	442	552	700	907	1,245	1,889	2,357	3,555	4,056	6,382	7,682	7,909	8,822	11,625

Shares Outstanding	10	11	15	18	21	26	31	38	46	60	71	90	101	107	120
Diluted Weighted Avg Shares	10	11	13	15	18	23	28	32	41	52	67	79	95	102	111
Basic Weighted Avg Shares	10	11	13	15	18	23	28	32	41	52	67	79	95	101	111
Revenue per Share	3.14	3.13	3.33	3.6	3.89	4	4.04	4.28	4.62	4.8	5.08	5.46	5.65	6.1	6.49
EBITDA per Share	2.4	2.43	2.61	2.82	3.14	3.28	3.43	3.71	3.99	4.09	4.45	4.84	4.93	5.32	5.62
Operating Income per Share	1.65	1.75	1.95	2.08	2.23	2.26	2.28	2.35	2.53	2.49	2.65	2.72	2.73	2.95	3.13
Basic EPS, GAAP	0.99	1.63	1.51	1.24	2.17	1.97	2.1	1.81	1.97	1.76	1.8	1.84	1.71	1.8	1.78
Basic EPS from Cont Ops	1.43	1.29	1.45	1.26	2.21	2	2.13	1.83	1.99	1.77	1.84	1.95	1.79	1.88	1.85
Diluted EPS, GAAP	0.99	1.62	1.5	1.24	2.16	1.97	2.1	1.8	1.94	1.74	1.79	1.83	1.7	1.78	1.77
Diluted EPS from Cont Ops	1.42	1.28	1.44	1.25	2.2	1.99	2.12	1.81	1.96	1.76	1.83	1.93	1.79	1.86	1.84
Dividend per Share	1.74	1.6	1.6	1.71	1.83	1.84	2	2.11	2.22	2.24	2.93	2.9	3	3.08	3.14
Cash Flow per Share	2.65	1.92	2.26	2.35	2.48	2.7	2.98	2.91	3.12	2.76	3.69	4.6	4.11	4.27	4.55
Free Cash Flow per Basic Share	-1.21	1.92	2.26	2.35	2.48	2.7	2.98	2.91	3.12	2.76	3.69	4.6	4.11	4.27	4.55
Cash & Equivalents per Share	0.2	0.11	0.98	0.31	0.13	1.28	1.64	1.44	0.34	0.1	0.61	0.31	0.11	0.06	0.14
Book Value per Share	16.19	17.08	19.46	20.16	21.86	26.1	29.31	32.92	37.07	42.06	45.49	49.39	49.98	49.74	50.79
Tangible Book Value per Share	14.56	15.21	17.59	17.45	18.15	20.76	23.01	25.46	29.53	34.17	36.06	40.53	41.49	41.68	42.45

Agree Realty Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)