As of 2025-08-05, the Intrinsic Value of Gladstone Land Corp (LAND) is 32.60 USD. This LAND valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.13 USD, the upside of Gladstone Land Corp is 257.10%.
The range of the Intrinsic Value is 25.97 - 39.22 USD
Based on its market price of 9.13 USD and our intrinsic valuation, Gladstone Land Corp (LAND) is undervalued by 257.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (177.96) - (25.41) | (34.38) | -476.5% |
| DCF (Growth 10y) | (9.89) - 108.63 | (3.02) | -133.1% |
| DCF (EBITDA 5y) | 25.97 - 39.22 | 32.60 | 257.1% |
| DCF (EBITDA 10y) | 40.21 - 69.25 | 53.84 | 489.7% |
| Fair Value | 10.25 - 10.25 | 10.25 | 12.25% |
| P/E | 2.33 - 9.02 | 6.13 | -32.9% |
| EV/EBITDA | 10.53 - 27.12 | 16.07 | 76.0% |
| EPV | (34.90) - (50.75) | (42.82) | -569.0% |
| DDM - Stable | 6.18 - 17.99 | 12.08 | 32.4% |
| DDM - Multi | 7.44 - 14.65 | 9.66 | 5.8% |
| Market Cap (mil) | 330.32 |
| Beta | 0.41 |
| Outstanding shares (mil) | 36.18 |
| Enterprise Value (mil) | 846.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.70% |
| Cost of Debt | 6.55% |
| WACC | 5.48% |