Company Valuation: Farmland Partners Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 537.9 676.8 597 562.2 414.6 464.1 -
Change - 25.82% -11.8% -5.82% -26.26% 11.94% -
Enterprise Value (EV) 1,019 676.8 954.2 562.2 414.6 464.1 464.1
Change - -33.59% 40.99% -41.08% -26.26% 11.94% 0%
P/E -70.3x 77.9x 23.5x 11.1x 15.9x 45.5x 54.9x
PBR - - - - - - -
PEG - -0x 0x 0x -0.4x -0.7x -3.2x
Capitalization / Revenue 10.4x 11.1x 10.4x 9.66x 7.94x 10.3x 10.8x
EV / Revenue 0x 0x 0x 0x 0x 10.3x 10.8x
EV / EBITDA 0x 0x 0x 0x 0x 17.7x 16.3x
EV / EBIT 0x 0x 0x 0x 0x 23.7x 22.8x
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% 3.36% 3.36%
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 10.70 10.70
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.($)
60.07x12.03x23.4x2% 102B
23.98x10.32x15.61x4.28% 77.94B
63.99x12.13x22.49x2.7% 67.15B
61.85x6.44x17.31x3.09% 33.96B
34.81x11.41x17.1x6.28% 28.77B
21.56x10.5x15.54x3.01% 17.62B
24.28x7.52x15.84x4.58% 14.59B
19.7x3.69x12.47x4.39% 4.92B
17.6x15.31x20.28x5.24% 4.07B
Average 36.43x 9.93x 17.78x 3.95% 39.01B
Weighted average by Cap. 46.44x 10.73x 19.49x 3.32%

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.