As of 2025-07-05, the Intrinsic Value of Gladstone Land Corp (LAND) is 29.41 USD. This LAND valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.68 USD, the upside of Gladstone Land Corp is 175.4%.
The range of the Intrinsic Value is 26 - 35.21 USD.
Based on its market price of 10.68 USD and our intrinsic valuation, Gladstone Land Corp (LAND) is undervalued by 175.4%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (177.71) - (25.45) | (34.43) | -422.4% | |
DCF (EBITDA Exit 5Y) | 26 - 35.21 | 29.41 | 175.4% | |
DCF (EBITDA Exit 10Y) | 40.29 - 63.01 | 49.29 | 361.5% | |
Peter Lynch Fair Value | 10.25 - 10.25 | 10.25 | -4.04% | |
P/E Multiples | 2.42 - 9.89 | 5.49 | -48.6% | |
EV/EBITDA Multiples | 10.53 - 19.75 | 13.99 | 30.9% | |
Dividend Discount Model - Stable | 6.33 - 19.24 | 12.79 | 19.7% | |
Dividend Discount Model - Multi Stages | 7.59 - 15.54 | 9.97 | -6.7% |
Market Cap (mil) | 386 |
Beta | 0.39 |
Outstanding shares (mil) | 36 |
Enterprise Value (mil) | 902 |
Market risk premium | 5.1% |
Cost of Equity | 6.6% |
Cost of Debt | 6.55% |
WACC | 5.5% |