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.

Is LAND undervalued or overvalued?

Based on its market price of 10.68 USD and our intrinsic valuation, Gladstone Land Corp (LAND) is undervalued by 175.4%.

10.68 USD

Stock Price

29.41 USD

Intrinsic Value

Intrinsic Value Details

LAND Intrinsic Value - Valuation Summary

	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%

LAND Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
EPR Properties	27.54 - 131.09	54.72	-8.0%
OUTFRONT Media Inc	13.22 - 35.57	21.01	22.5%
Four Corners Property Trust Inc	13.99 - 232.97	33.53	23.4%
National Storage Affiliates Trust	(9.95) - 692.24	20.83	-36.1%
Safehold Inc	(7.07) - 167.40	24.01	53.0%
Uniti Group Inc	1.31 - 1.31	1.31	-69.9%
Farmland Partners Inc	12.31 - 25.3	16.81	45.0%
CatchMark Timber Trust Inc	14.55 - 31.15	20.29	95.7%
Automotive Properties Real Estate Investment Trust	8.68 - 28.45	15.08	33.2%
Global Self Storage Inc	3.36 - 69.61	6.82	26.6%

LAND Intrinsic Value - Key Valuation Metrics

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%