As of 2025-07-03, 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 10.64 USD, the upside of Gladstone Land Corp is 176.40%.
The range of the Intrinsic Value is 26.00 - 35.36 USD
Based on its market price of 10.64 USD and our intrinsic valuation, Gladstone Land Corp (LAND) is undervalued by 176.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (177.71) - (25.45) | (34.43) | -423.6% |
| DCF (Growth 10y) | (9.86) - 108.17 | (3.00) | -128.2% |
| DCF (EBITDA 5y) | 26.00 - 35.36 | 29.41 | 176.4% |
| DCF (EBITDA 10y) | 40.29 - 63.25 | 49.29 | 363.3% |
| Fair Value | 10.25 - 10.25 | 10.25 | -3.68% |
| P/E | 2.44 - 9.82 | 5.48 | -48.5% |
| EV/EBITDA | 10.53 - 19.75 | 13.89 | 30.6% |
| EPV | (34.94) - (50.35) | (42.65) | -500.8% |
| DDM - Stable | 6.33 - 19.24 | 12.79 | 20.2% |
| DDM - Multi | 7.59 - 15.54 | 9.97 | -6.3% |
| Market Cap (mil) | 384.96 |
| Beta | 0.39 |
| Outstanding shares (mil) | 36.18 |
| Enterprise Value (mil) | 900.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.60% |
| Cost of Debt | 6.55% |
| WACC | 5.50% |