Company Valuation: Farmland Partners Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 537.9 676.8 597 562.2 414.6 421.5 -
Change - 25.82% -11.8% -5.82% -26.26% 1.69% -
Enterprise Value (EV) 1,019 676.8 954.2 562.2 414.6 421.5 421.5
Change - -33.59% 40.99% -41.08% -26.26% 1.69% 0%
P/E -70.3x 77.9x 23.5x 11.1x 15.9x 53x 49.4x
PBR - - - - - - -
PEG - -0x 0x 0x -0.4x -0.8x 6.79x
Capitalization / Revenue 10.4x 11.1x 10.4x 9.66x 7.94x 9.38x 9.81x
EV / Revenue 0x 0x 0x 0x 0x 9.38x 9.81x
EV / EBITDA 0x 0x 0x 0x 0x 15.7x 16x
EV / EBIT 0x 0x 0x 0x 0x 20.5x 22.7x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.2 0.23 0.24 1.39 0.24 0.36 0.3
Rate of return 1.67% 1.85% 1.92% 11.8% 2.48% 3.7% 3.09%
EPS 2 -0.17 0.16 0.53 1.06 0.61 0.1833 0.1967
Distribution rate -118% 144% 45.3% 131% 39.3% 196% 153%
Net sales 1 51.74 61.21 57.47 58.23 52.18 44.95 42.96
EBITDA 1 25.84 34.76 33.4 35.88 30.07 26.92 26.27
EBIT 1 16.79 24.97 18 24.69 23.05 20.56 18.61
Net income 1 -5.86 8.401 27.79 56.43 28.8 8.09 8.593
Net Debt 481.2 - 357.3 - - - -
Reference price 2 11.950 12.460 12.480 11.760 9.690 9.720 9.720
Nbr of stocks (in thousands) 45,015 54,319 47,833 47,807 42,782 43,368 -
Announcement Date 2/22/22 2/22/23 2/28/24 2/19/25 2/18/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
63.28x12.53x24.46x1.88% 108B
26.65x10.71x16.15x4.1% 81.28B
92.08x12.64x23.4x2.54% 67.83B
67.96x7.15x19.2x2.7% 38.85B
40.69x13.08x19.71x5.18% 35.85B
24.62x11.27x16.64x2.7% 19.67B
25.98x8x16.84x4.32% 15.6B
23.74x4.09x13.95x3.76% 5.65B
19.04x15.94x21.13x4.82% 4.3B
Average 42.67x 10.60x 19.05x 3.56% 41.89B
Weighted average by Cap. 54.24x 11.31x 20.57x 3.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FPI Stock
  4. 0FA Stock
  5. Valuation Farmland Partners Inc.