LAND
Gladstone Land Corp
Price:  
8.65 
USD
Volume:  
620,493.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LAND Intrinsic Value

263.70 %
Upside

What is the intrinsic value of LAND?

As of 2025-08-12, the Intrinsic Value of Gladstone Land Corp (LAND) is 31.46 USD. This LAND valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 8.65 USD, the upside of Gladstone Land Corp is 263.70%.

The range of the Intrinsic Value is 24.07 - 39.42 USD

Is LAND undervalued or overvalued?

Based on its market price of 8.65 USD and our intrinsic valuation, Gladstone Land Corp (LAND) is undervalued by 263.70%.

8.65 USD
Stock Price
31.46 USD
Intrinsic Value
Intrinsic Value Details

LAND Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (177.88) - (25.38) (34.32) -496.8%
DCF (Growth 10y) (9.92) - 108.47 (3.07) -135.5%
DCF (EBITDA 5y) 24.07 - 39.42 31.46 263.7%
DCF (EBITDA 10y) 37.69 - 69.49 52.18 503.2%
Fair Value 10.25 - 10.25 10.25 18.47%
P/E 4.08 - 9.01 7.10 -17.9%
EV/EBITDA 9.44 - 27.12 15.76 82.2%
EPV (34.87) - (50.61) (42.74) -594.1%
DDM - Stable 6.10 - 17.03 11.57 33.7%
DDM - Multi 7.36 - 13.94 9.45 9.2%

LAND Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 312.96
Beta 0.43
Outstanding shares (mil) 36.18
Enterprise Value (mil) 828.90
Market risk premium 4.60%
Cost of Equity 6.80%
Cost of Debt 6.55%
WACC 5.50%