Backtest Dashboard
Data Audit: ADC 2 WARNINGS
Agree Realty Corp · Retail · Equity REIT ← Terug naar screener
Verifieer tegen externe bronnen
Klik onderstaande links om handmatig te valideren tegen officiële documenten.
Gedetecteerde data-issues
| Sev | Field | Source | Waarde | Reden |
|---|---|---|---|---|
| WARN | interest_coverage |
reitnotes_outlier | 2.55 vs 4.58 | reitnotes=2.55 outlier (consensus eodhd+stockanalysis≈4.58, Δ=44%) |
| WARN | roa |
eodhd_vs_stockanalysis | 0.0209 vs 0.0363 | 2-way mismatch (eodhd=0.0209 vs stockanalysis=0.0363, Δ=43%) |
3-source triangulation: REITnotes vs EODHD vs Stockanalysis
Voor velden die in meerdere bronnen voorkomen. Als 2/3 sources overeenkomen en 1 wijkt af → die 1 is waarschijnlijk fout. EODHD trekt direct uit SEC XBRL, stockanalysis ook uit GAAP-rapportering, REITnotes is een scrape.
| Veld | REITnotes | EODHD (annual) | Stockanalysis (FY) | Consensus? |
|---|---|---|---|---|
| Debt / Equity | 0.56 | 0.56 | - | ✓ consistent |
| Interest Coverage (EBITDA/Interest) | 2.55 | 4.58 | 4.65 | ⚡ Δ 46% |
| Debt / EBITDA | 4.93 | 5.34 | - | ✓ consistent |
| EBITDA ($M) | - | 617.06 | 650.01 | ✓ consistent |
| ROE (%) | - | 3.26 | - | — |
| ROA (%) | - | 2.09 | - | — |
| Market Cap ($B) | - | 8.93 | - | — |
Legenda: ✓ consistent (Δ<20%) — alle bronnen eens; ⚡ warning (Δ<50%) — kleinere mismatch; ⚠ error (Δ>50%) — minimaal één source is fout.
REITnotes (scrape)
symbol |
ADC |
name |
Agree Realty Corp |
sector |
Retail |
reit_type |
Equity REIT |
market_cap_cat |
Mid-Cap |
score_a |
10 |
score_b |
1.5 |
score_c |
5.3 |
score_d |
10 |
score_e |
9.5 |
total_score |
7.09 |
rating |
Neutraal |
dividend_yield |
4.01 |
payout_ratio |
0.7081 |
p_ffo |
20.85 |
ffo_type |
AFFO |
net_debt_ebitda |
4.93 |
interest_cov |
2.553 |
reitrating |
7.7 |
occupancy |
99.7 |
debt_to_equity |
0.5623 |
shares_outstanding |
1.201e+08 |
exchange |
NYSE |
ipo_date |
1994-04-15 |
EODHD valuation snapshot (live)
symbol |
ADC.US |
market_cap |
8.931e+09 |
pe_ratio |
40.08 |
peg_ratio |
0.1254 |
pb_ratio |
1.469 |
ps_ratio |
11.91 |
ev_revenue |
17.08 |
ev_ebitda |
19.71 |
dividend_yield |
0.0418 |
roe_ttm |
0.037 |
roa_ttm |
0.0239 |
operating_margin_ttm |
0.4867 |
profit_margin |
0.2925 |
revenue_ttm |
7.5e+08 |
ebitda_val |
6.482e+08 |
book_value |
50.57 |
sector |
Real Estate |
industry |
REIT - Retail |
updated_at |
2026-05-31 03:00:11 |
Stockanalysis.com (3rd source — GAAP, multi-year)
| Veld | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
revenue |
$750M | $718M | $617M | $538M | $430M |
operating_income |
$353M | $335M | $291M | $253M | $213M |
ebitda |
$650M | $618M | $537M | $467M | $384M |
ebit |
$353M | $335M | $291M | $253M | $213M |
net_income |
$212M | $197M | $182M | $163M | $145M |
interest_expense |
$140M | $135M | $109M | 81.12 | 63.44 |
depreciation_amortization |
$250M | $239M | $207M | $176M | $134M |
free_cash_flow |
$-1121M | $-1081M | $-548M | $-897M | $-1299M |
debt_to_equity |
- | 0.53 | - | - | - |
debt_to_ebitda |
- | 5.43 | - | - | - |
net_debt_to_ebitda |
- | 5.40 | - | - | - |
roe |
- | 3.48% | - | - | - |
roa |
- | 3.63% | - | - | - |
ebitda_margin |
86.66% | 86.04% | 87.08% | 86.82% | 89.29% |
dividend_yield |
- | 4.27% | - | - | - |
payout_ratio_gaap |
- | 173.00% | - | - | - |
market_cap |
- | $8646M | - | - | - |
pe_ratio |
- | 40.69 | - | - | - |
⚠ Stockanalysis Payout Ratio (GAAP basis) is misleidend voor REITs — kan >100% staan terwijl AFFO-payout gezond is. Voor REIT-payout: zie REITnotes kolom.
EODHD fundamentals_annual (laatste 3 fiscaaljaren)
| Veld | 2025-12-31 filed 2026-02-10 | 2024-12-31 filed 2025-02-11 | 2023-12-31 filed 2024-02-13 |
|---|---|---|---|
total_revenue |
$718.4M | $617.1M | $537.5M |
operating_income |
$340.4M | $302.2M | $254.4M |
ebitda |
$617.1M | $543.3M | $463.9M |
net_income |
$204.3M | $189.2M | $170.0M |
interest_expense |
$134.6M | $108.9M | $81.1M |
total_assets |
$9797.6M | $8486.4M | $7774.8M |
total_liab |
$3526.5M | $2975.8M | $2574.7M |
total_equity |
$6271.0M | $5510.0M | $5199.2M |
long_term_debt |
$3294.7M | $2785.4M | $2410.9M |
net_debt |
$3338.6M | $2825.3M | $2436.8M |
debt_to_equity |
0.56 | 0.54 | 0.50 |
roe |
0.03 | 0.03 | 0.03 |
roa |
0.02 | 0.02 | 0.02 |
gross_margin |
0.88 | 0.88 | 0.88 |
operating_margin |
0.47 | 0.49 | 0.47 |
asset_growth |
0.15 | 0.09 | 0.16 |
Koersgegevens (EODHD prices)
| Eerste prijs in DB | 2014-01-02 |
| Laatste prijs (2026-06-04) | $72.23 |
| Prijs 3 jaar geleden | $57.26 |
| Prijs 5 jaar geleden | $58.01 |
| 52w high | $81.35 |
| 3Y total return | +26.2% |
| 5Y total return | +24.5% |
QM technische status
ffo_score |
7.09 |
ffo_pass |
1 |
div_yield_calc |
0.0387 |
yield_pass |
1 |
volatility |
0.145 |
vol_pass |
1 |
trend_pass |
0 |
price |
72.2 |
ma40 |
73.6 |
momentum |
0.00728 |
computed_at |
2026-06-04 22:00:32 |
pct_from_ath |
-10.6 |
years_listed |
12.4 |
market_cap |
8.68e+09 |
dilution_3y |
31.9 |
Audit checklist: bij verdenking van data-fouten, controleer (1) de laatste 10-K op SEC EDGAR voor revenue/ebitda/debt cijfers, (2) de IR-page voor FFO/AFFO/payout, (3) de current market cap op Yahoo. EODHD jaarcijfers komen direct uit SEC filings; REITnotes voor REIT-specifieke metrics is een onafhankelijke scrape die fouten kan bevatten.