As of 2024-12-12, the Intrinsic Value of Gladstone Land Corp (LAND) is
76.49 USD. This LAND valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 11.42 USD, the upside of Gladstone Land Corp is
569.80%.
The range of the Intrinsic Value is 65.55 - 87.67 USD
76.49 USD
Intrinsic Value
LAND Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(627.95) - (45.60) |
(70.78) |
-719.8% |
| DCF (Growth 10y) |
(27.44) - (131.95) |
(32.18) |
-381.8% |
| DCF (EBITDA 5y) |
65.55 - 87.67 |
76.49 |
569.8% |
| DCF (EBITDA 10y) |
81.70 - 138.50 |
107.54 |
841.7% |
| Fair Value |
10.07 - 10.07 |
10.07 |
-11.85% |
| P/E |
5.31 - 8.71 |
6.79 |
-40.5% |
| EV/EBITDA |
12.26 - 50.14 |
30.22 |
164.6% |
| EPV |
(51.59) - (89.67) |
(70.63) |
-718.5% |
| DDM - Stable |
5.92 - 18.04 |
11.98 |
4.9% |
| DDM - Multi |
9.30 - 19.16 |
12.24 |
7.2% |
LAND Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
413.18 |
| Beta |
0.52 |
| Outstanding shares (mil) |
36.18 |
| Enterprise Value (mil) |
990.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.82% |
| Cost of Debt |
8.19% |
| WACC |
6.32% |