Company Valuation: Farmland Partners Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 537.9 676.8 597 562.2 414.6 487.5 -
Change - 25.82% -11.8% -5.82% -26.26% 17.59% -
Enterprise Value (EV) 1,019 676.8 954.2 562.2 414.6 487.5 487.5
Change - -33.59% 40.99% -41.08% -26.26% 17.59% 0%
P/E -70.3x 77.9x 23.5x 11.1x 15.9x 47.8x 57.6x
PBR - - - - - - -
PEG - -0x 0x 0x -0.4x -0.8x -3.4x
Capitalization / Revenue 10.4x 11.1x 10.4x 9.66x 7.94x 10.8x 11.4x
EV / Revenue 0x 0x 0x 0x 0x 10.8x 11.4x
EV / EBITDA 0x 0x 0x 0x 0x 18.6x 17.1x
EV / EBIT 0x 0x 0x 0x 0x 24.9x 24x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.2 0.23 0.24 1.39 0.24 0.36 0.36
Rate of return 1.67% 1.85% 1.92% 11.8% 2.48% 3.2% 3.2%
EPS 2 -0.17 0.16 0.53 1.06 0.61 0.235 0.195
Distribution rate -118% 144% 45.3% 131% 39.3% 153% 185%
Net sales 1 51.74 61.21 57.47 58.23 52.18 45.18 42.91
EBITDA 1 25.84 34.76 33.4 35.88 30.07 26.2 28.51
EBIT 1 16.79 24.97 18 24.69 23.05 19.61 20.33
Net income 1 -5.86 8.401 27.79 56.43 28.8 10.33 8.61
Net Debt 481.2 - 357.3 - - - -
Reference price 2 11.95 12.46 12.48 11.76 9.69 11.24 11.24
Nbr of stocks (in thousands) 45,015 54,319 47,833 47,807 42,782 43,371 -
Announcement Date 22/02/22 22/02/23 28/02/24 19/02/25 18/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
79.1x12.59x33.94x1.38% 164B
59.55x11.94x23.23x2.02% 101B
23.26x10.11x15.29x4.41% 75.58B
63.13x12x22.25x2.74% 66.24B
28.5x12.89x18.14x4.24% 53.03B
154.4x7.97x21.9x2.48% 43.09B
61.47x6.41x17.24x3.11% 33.76B
34.19x11.29x16.91x6.4% 28.27B
28.46x13.86x16.87x4.89% 28.15B
Average 59.12x 11.01x 20.64x 3.52% 65.94B
Weighted average by Cap. 62.27x 11.43x 23.58x 2.86%

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.