Company Valuation: Farmland Partners Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 537.9 676.8 597 562.2 414.6 471 -
Change - 25.82% -11.8% -5.82% -26.26% 13.62% -
Enterprise Value (EV) 1,019 676.8 954.2 562.2 414.6 471 471
Change - -33.59% 40.99% -41.08% -26.26% 13.62% 0%
P/E -70.3x 77.9x 23.5x 11.1x 15.9x 46.2x 55.7x
PBR - - - - - - -
PEG - -0x 0x 0x -0.4x -0.8x -3.3x
Capitalization / Revenue 10.4x 11.1x 10.4x 9.66x 7.94x 10.4x 11x
EV / Revenue 0x 0x 0x 0x 0x 10.4x 11x
EV / EBITDA 0x 0x 0x 0x 0x 18x 16.5x
EV / EBIT 0x 0x 0x 0x 0x 24x 23.2x
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% 3.31% 3.31%
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 10.86 10.86
Nbr of stocks (in thousands) 45,015 54,319 47,833 47,807 42,782 43,371 -
Announcement Date 22/2/22 22/2/23 28/2/24 19/2/25 18/2/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
58.52x11.77x22.9x2.05% 99.47B
24.24x10.4x15.72x4.23% 78.76B
63.15x12x22.26x2.74% 66.26B
60.38x6.34x17.04x3.16% 33.16B
34.91x11.44x17.13x6.26% 28.86B
21.56x10.5x15.54x3.01% 17.63B
24.33x7.53x15.87x4.57% 14.63B
19.5x3.66x12.38x4.44% 4.87B
17.52x15.26x20.21x5.27% 4.06B
Average 36.01x 9.88x 17.67x 3.97% 38.63B
Weighted average by Cap. 45.52x 10.64x 19.27x 3.36%

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.