FPI
Farmland Partners Inc
Price:  
11.59 
USD
Volume:  
416,446
United States | Equity Real Estate Investment Trusts (REITs)

FPI Intrinsic Value

45 %
Upside

What is the intrinsic value of FPI?

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.

Is FPI undervalued or overvalued?

Based on its market price of 11.59 USD and our intrinsic valuation, Farmland Partners Inc (FPI) is undervalued by 45%.

11.59 USD
Stock Price
16.81 USD
Intrinsic Value
Intrinsic Value Details

FPI Intrinsic Value - Valuation Summary

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%

FPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)533
Beta0.44
Outstanding shares (mil)46
Enterprise Value (mil)713
Market risk premium5.1%
Cost of Equity8.4%
Cost of Debt4.65%
WACC7.4%