investorscraft@gmail.com

Intrinsic ValueGladstone Land Corporation (LANDO)

Previous Close$19.85
Intrinsic Value
Upside potential
Previous Close
$19.85

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

Gladstone Land Corporation operates as a real estate investment trust (REIT) specializing in farmland acquisitions and leasing. The company focuses on purchasing high-quality agricultural properties, primarily in the U.S., and leases them to farmers under long-term, triple-net agreements. Its portfolio includes row crops, permanent crops, and greenhouse properties, catering to a diverse agricultural sector. Gladstone Land differentiates itself by emphasizing sustainable farming practices and fostering long-term tenant relationships, positioning it as a stable player in the agricultural real estate market. The REIT’s revenue model is anchored in rental income, with leases often including inflation-adjusted escalations, providing a hedge against economic fluctuations. By targeting productive farmland in key regions, the company mitigates geographic concentration risks while benefiting from the essential nature of agricultural production. Its market position is reinforced by a disciplined acquisition strategy and a focus on properties with reliable water access, a critical factor in farmland valuation.

Revenue Profitability And Efficiency

In FY 2024, Gladstone Land reported revenue of $85.2 million, with net income of $13.3 million. Despite a diluted EPS of -$0.29, the company generated $29.5 million in operating cash flow, reflecting its ability to convert rental income into liquidity. Capital expenditures totaled $5.2 million, indicating moderate reinvestment needs. The REIT’s efficiency is underscored by its focus on long-term leases, which stabilize cash flows and reduce operational volatility.

Earnings Power And Capital Efficiency

Gladstone Land’s earnings power is driven by its portfolio of leased farmland, which provides consistent rental income. The company’s capital efficiency is evident in its ability to maintain operating cash flow despite negative EPS, suggesting non-cash charges impacted profitability. Its leverage to agricultural demand and inflation-adjusted leases enhances earnings resilience, though debt levels of $527.5 million require careful management to sustain growth.

Balance Sheet And Financial Health

The company’s balance sheet shows $18.3 million in cash and equivalents against total debt of $527.5 million, highlighting a leveraged position. However, the long-term nature of its leases and essential asset base provide stability. Gladstone Land’s financial health hinges on its ability to service debt through rental income, with operating cash flow covering interest obligations and supporting dividend payments.

Growth Trends And Dividend Policy

Gladstone Land has maintained a dividend policy, distributing $1.50 per share in FY 2024. Growth is driven by strategic acquisitions and lease escalations, though expansion is tempered by high leverage. The REIT’s focus on high-quality farmland and sustainable practices aligns with long-term agricultural trends, supporting steady, if modest, growth in rental income and asset value.

Valuation And Market Expectations

The market values Gladstone Land based on its yield and farmland asset base, with investors likely weighing its dividend stability against leverage risks. The REIT’s valuation reflects expectations of steady rental income growth, though negative EPS may concern some investors. Its niche focus and inflation-adjusted leases provide a defensive appeal in volatile markets.

Strategic Advantages And Outlook

Gladstone Land’s strategic advantages include a diversified farmland portfolio, long-term tenant relationships, and inflation-protected leases. The outlook is cautiously optimistic, with growth dependent on disciplined capital allocation and debt management. The essential nature of agriculture and sustainable farming trends position the company for resilience, though macroeconomic and interest rate risks remain key watchpoints.

Sources

Company filings, 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