LAND
Gladstone Land Corp
Price:  
10.68 
USD
Volume:  
185,944
United States | Equity Real Estate Investment Trusts (REITs)

LAND Intrinsic Value

175.4 %
Upside

What is the intrinsic value of LAND?

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 - Key Valuation Metrics

Market Cap (mil)386
Beta0.39
Outstanding shares (mil)36
Enterprise Value (mil)902
Market risk premium5.1%
Cost of Equity6.6%
Cost of Debt6.55%
WACC5.5%