Previous Close | $11.32 |
Intrinsic Value | $3.84 |
Upside potential | -66% |
Data is not available at this time.
Farmland Partners Inc. (FPI) is a leading real estate investment trust (REIT) specializing in the acquisition, ownership, and leasing of high-quality farmland across the United States. The company operates in the agricultural real estate sector, generating revenue primarily through long-term leases to tenant farmers, which provide stable cash flows. FPI’s portfolio includes row crops, permanent crops, and specialty farming operations, diversified across key agricultural regions to mitigate regional risks. The company’s market position is strengthened by its focus on productive, irrigated farmland with strong tenant relationships, ensuring consistent occupancy and rental income. FPI differentiates itself through its data-driven approach to asset selection and management, leveraging agronomic expertise to optimize land value. As one of the few publicly traded farmland REITs, FPI offers investors unique exposure to the agricultural sector, benefiting from long-term trends in food demand and land scarcity. Its scalable platform and disciplined capital allocation further reinforce its competitive edge in a fragmented market.
FPI reported revenue of $58.2 million for FY 2024, with net income reaching $59.9 million, reflecting strong profitability. The diluted EPS of $1.06 underscores efficient earnings generation, supported by $16.1 million in operating cash flow. Notably, the absence of capital expenditures highlights the capital-light nature of its leasing model, allowing for high cash conversion and reinvestment flexibility.
The company’s earnings power is evident in its ability to generate substantial net income relative to its asset base. With no significant capital expenditures, FPI maintains high capital efficiency, directing cash flow toward debt reduction, dividends, or strategic acquisitions. The REIT structure further enhances returns by avoiding corporate income taxes, benefiting shareholders.
FPI’s balance sheet remains robust, with $78.4 million in cash and equivalents against total debt of $203.9 million, indicating manageable leverage. The debt-to-equity ratio appears conservative, supported by stable rental income. Liquidity is ample, providing flexibility for opportunistic investments or shareholder returns.
FPI has demonstrated consistent growth through strategic farmland acquisitions and lease renewals. The dividend payout of $1.39 per share reflects a commitment to returning capital to shareholders, with coverage supported by recurring cash flows. Future growth may hinge on expanding its portfolio or optimizing lease terms in response to agricultural market dynamics.
The market likely values FPI based on its stable cash flows and farmland appreciation potential. Trading multiples may reflect investor confidence in its ability to sustain dividends and navigate agricultural cycles. Comparables with other farmland REITs or agricultural assets could provide further context for valuation.
FPI’s strategic advantages include its diversified farmland portfolio, operational expertise, and scalable platform. The outlook remains positive, driven by long-term demand for agricultural land and the company’s disciplined growth approach. Risks include commodity price volatility and interest rate sensitivity, but FPI’s conservative leverage and tenant diversification mitigate these concerns.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |