As of 2025-07-03, the Intrinsic Value of Farmland Partners Inc (FPI) is 16.81 USD. This FPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.59 USD, the upside of Farmland Partners Inc is 45%.
The range of the Intrinsic Value is 12.31 - 25.3 USD.
Based on its market price of 11.59 USD and our intrinsic valuation, Farmland Partners Inc (FPI) is undervalued by 45%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 12.31 - 25.3 | 16.81 | 45.0% | |
DCF (Growth Exit 10Y) | 14.39 - 28.55 | 19.32 | 66.7% | |
DCF (EBITDA Exit 5Y) | 19.58 - 24.11 | 21.29 | 83.7% | |
DCF (EBITDA Exit 10Y) | 19.96 - 27.36 | 22.98 | 98.3% | |
Peter Lynch Fair Value | 32.93 - 32.93 | 32.93 | 184.12% | |
P/E Multiples | 11.41 - 31.56 | 19.72 | 70.1% | |
EV/EBITDA Multiples | 14.19 - 20.18 | 17.43 | 50.4% | |
Dividend Discount Model - Stable | 8.86 - 21.77 | 15.32 | 32.1% | |
Dividend Discount Model - Multi Stages | 10.58 - 18.86 | 13.43 | 15.9% |
Market Cap (mil) | 533 |
Beta | 0.44 |
Outstanding shares (mil) | 46 |
Enterprise Value (mil) | 713 |
Market risk premium | 5.1% |
Cost of Equity | 8.4% |
Cost of Debt | 4.65% |
WACC | 7.4% |