investorscraft@gmail.com

Intrinsic ValueGladstone Land Corporation (LANDP)

Previous Close$19.60
Intrinsic Value
Upside potential
Previous Close
$19.60

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 (NASDAQ: LAND) is a specialized real estate investment trust (REIT) focused on acquiring and managing farmland across the U.S. The company primarily leases its properties to independent and corporate farmers under long-term, triple-net agreements, ensuring stable rental income. Its portfolio includes high-value crops such as berries, vegetables, and nuts, which are essential to the agricultural supply chain. Gladstone Land differentiates itself by targeting productive, irrigated farmland in regions with strong demand, mitigating risks associated with commodity price volatility. The REIT’s emphasis on sustainability and tenant partnerships strengthens its market position in the niche farmland leasing sector. By avoiding direct farming operations, the company maintains a capital-light model while benefiting from consistent cash flows. Its focus on premium growing regions and diversified crop exposure positions it as a resilient player in agricultural real estate.

Revenue Profitability And Efficiency

In FY 2024, Gladstone Land reported revenue of $85.2 million, reflecting steady growth driven by its farmland leasing operations. Net income stood at $13.3 million, though diluted EPS was -$0.29, indicating non-cash adjustments or one-time expenses. Operating cash flow of $29.5 million underscores the business’s ability to generate liquidity, while capital expenditures of -$5.2 million suggest disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its long-term lease agreements, which provide predictable cash flows. Despite negative diluted EPS, its operating cash flow demonstrates underlying profitability. Gladstone Land’s capital efficiency is evident in its ability to fund acquisitions and dividends while maintaining leverage at manageable levels, supported by a diversified tenant base.

Balance Sheet And Financial Health

Gladstone Land’s balance sheet shows $18.3 million in cash and equivalents against total debt of $527.5 million, indicating a leveraged but structured approach to financing. The REIT’s debt is primarily long-term, aligning with its asset-heavy model. Its ability to service obligations through rental income suggests financial stability, though investors should monitor interest rate exposure.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, with a $1.50 per share annual payout, appealing to income-focused investors. Growth is driven by strategic farmland acquisitions and lease renewals, though expansion is tempered by high land prices and financing costs. The focus on high-demand crops supports long-term revenue visibility.

Valuation And Market Expectations

Market expectations for Gladstone Land hinge on its ability to sustain dividend payouts and expand its farmland portfolio. The REIT trades at a premium reflective of its niche focus, with investors valuing its inflation-resistant cash flows. However, valuation multiples may face pressure if interest rates remain elevated.

Strategic Advantages And Outlook

Gladstone Land’s strategic advantages include its specialized farmland portfolio, long-term leases, and focus on high-value crops. The outlook remains stable, supported by resilient demand for agricultural products. Risks include interest rate sensitivity and tenant concentration, but the company’s disciplined acquisition strategy positions it for steady performance.

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