investorscraft@gmail.com

Intrinsic Value of Farmland Partners Inc. (FPI)

Previous Close$11.32
Intrinsic Value
Upside potential
Previous Close
$11.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount