investorscraft@gmail.com

Intrinsic ValueMaui Land & Pineapple Company, Inc. (MLP)

Previous Close$17.13
Intrinsic Value
Upside potential
Previous Close
$17.13

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

Maui Land & Pineapple Company, Inc. (MLP) operates primarily in the real estate sector, focusing on land management and development in Maui, Hawaii. The company generates revenue through leasing agricultural and conservation lands, as well as limited real estate sales. Its market position is niche, leveraging Hawaii's unique geographic and regulatory environment. MLP's business model is capital-light, relying on long-term land leases rather than intensive development, which provides stable but modest cash flows. The company's historical roots in pineapple cultivation have transitioned into a diversified land-use strategy, balancing agricultural, conservation, and commercial interests. This approach positions MLP as a steward of Maui's limited land resources, though its scale remains small compared to broader real estate developers. Competitive advantages include its entrenched local presence and strategic land holdings, though growth is constrained by Hawaii's stringent development regulations and limited land availability.

Revenue Profitability And Efficiency

In FY 2024, MLP reported revenue of $11.6 million, reflecting its reliance on leasing and limited real estate activities. The company posted a net loss of $7.4 million, with diluted EPS of -$0.38, indicating ongoing profitability challenges. Operating cash flow was $0.4 million, while capital expenditures totaled $1.9 million, suggesting modest reinvestment in its land assets. The revenue base remains narrow, with efficiency metrics constrained by fixed costs and limited scalability.

Earnings Power And Capital Efficiency

MLP's earnings power is currently weak, as evidenced by its negative net income and EPS. The company's capital efficiency is muted, with operating cash flow barely covering capital expenditures. Its asset-light model reduces heavy capital demands but also limits earnings potential. The lack of significant debt or leverage suggests a conservative financial approach, though this may also reflect constrained growth opportunities.

Balance Sheet And Financial Health

MLP maintains a conservative balance sheet, with $6.8 million in cash and equivalents and total debt of $3.3 million, indicating low leverage. The company's financial health appears stable, with sufficient liquidity to meet near-term obligations. However, its limited revenue generation and recurring losses raise questions about long-term sustainability without strategic shifts or asset monetization.

Growth Trends And Dividend Policy

Growth trends for MLP are subdued, with revenue stagnation and persistent losses. The company does not pay dividends, reflecting its focus on preserving capital amid uncertain profitability. Future growth likely depends on unlocking value from its land holdings, though regulatory and market conditions in Hawaii pose challenges. Without significant development projects, top-line expansion remains constrained.

Valuation And Market Expectations

MLP's valuation is likely driven by its land assets rather than earnings, given its consistent losses. Market expectations appear low, with the stock trading as a niche play on Maui's real estate market. Investors may assign value to its strategic land portfolio, though the lack of near-term catalysts limits upside potential. The company's small scale and regional focus reduce broader investor interest.

Strategic Advantages And Outlook

MLP's strategic advantages lie in its irreplaceable land holdings in Maui, which offer long-term optionality. However, the outlook remains cautious due to regulatory hurdles and limited earnings visibility. The company's ability to monetize its assets or pivot toward higher-value development will determine future success. For now, it remains a small, speculative holding with unique local exposure but limited growth prospects.

Sources

10-K filing, company disclosures

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