Gladstone Land Corporation

Gladstone Land Corporation

LANDยทNASDAQ

$9.30

-0.16%
Real EstateREIT - Specialty

Founded in 1997, Gladstone Land is a publicly traded real estate investment trust that acquires and owns farmland and farm-related properties located in major agricultural markets in the U.S. and leases its properties to unrelated third-party farmers. The Company, which reports the aggregate fair value of its farmland holdings on a quarterly basis, currently owns 127 farms, comprised of approximately 94,000 acres in 13 different states, valued at approximately $1.0 billion. Gladstone Land's farms are predominantly located in regions where its tenants are able to grow fresh produce annual row crops, such as berries and vegetables, which are generally planted and harvested annually. The Company also owns farms growing permanent crops, such as almonds, apples, figs, olives, pistachios, and other orchards, as well as blueberry groves and vineyards, which are generally planted every 10 to 20-plus years and harvested annually. The Company may also acquire property related to farming, such as cooling facilities, processing buildings, packaging facilities, and distribution centers. The Company pays monthly distributions to its stockholders and has paid 93 consecutive monthly cash distributions on its common stock since its initial public offering in January 2013. The Company has increased its common distributions 20 times over the prior 23 quarters, and the current per-share distribution on its common stock is $0.0449 per month, or $0.5388 per year.

At a Glance

Live Snapshot
Market Cap$401.38M
EPS-0.2900
P/E Ratio-32.09
Earnings Date08/06/2026
Gladstone Land Corporation

Gladstone Land Corporation Fair Value Envelope

LAND ยท NASDAQ

Our analysis suggests that LAND has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.3048, this represents a potential HIDDEN relative to our calculated worth for Gladstone Land Corporation.

Intrinsic Value
Current Price: $9.3048

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.8M
+ Cash & Equivalents$27.2M
Firm Value$32.0M
- Debt$537.9M
Equity Value-$505.9M
/ Shares Outstanding36,184,658B
DCF Value-$14
OVERVALUED BY 250%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$3.5M
$1.7M
$874.1K
$437.1K
$218.5K
$109.3K
$54.6K
$27.3K
$13.7K
$6.8K
Maintenance CapEx
-$716.1K
-$358.1K
-$179.0K
-$89.5K
-$44.8K
-$22.4K
-$11.2K
-$5.6K
-$2.8K
-$1.4K
Owner Earnings
$2.8M
$1.4M
$695.1K
$347.6K
$173.8K
$86.9K
$43.4K
$21.7K
$10.9K
$5.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.6M
$1.2M
$551.8K
$255.5K
$118.3K
$54.8K
$25.3K
$11.7K
$5.4K
$2.5K
Terminal Value represents 0.9% of Enterprise Value