Maui Land & Pineapple Company, Inc.

Maui Land & Pineapple Company, Inc.

MLPยทNYSE

$17.28

+5.0%
Real EstateReal Estate - Services

Maui Land & Pineapple Company, Inc., together with its subsidiaries, develops, manages, and sells residential, resort, commercial, agricultural, and industrial real estate properties in the United States. It operates through Real Estate, Leasing, and Resort Amenities segments. The Real Estate segment is involved in the land planning and entitlement, development, and sale of its landholdings on Maui. This segment also provides licensed general brokerage services for properties in the Kapalua Resort and surrounding areas. The Leasing segment leases commercial, agricultural, and industrial land and properties; and licenses its registered trademarks and trade names, as well as provides stewardship and conservation services. This segment also operates ditches, reservoirs, and well systems that provide potable and non-potable water to West and Upcountry Maui areas. The Resort Amenities segment manages the operations of the Kapalua Club, a private non-equity club program that provides its members special programs, access, and other privileges at certain amenities at the Kapalua Resort. The company owns approximately 23,000 acres of land on the island of Maui, Hawaii. Maui Land & Pineapple Company, Inc. was founded in 1909 and is based in Lahaina, Hawaii.

At a Glance

Live Snapshot
Market Cap$343.26M
EPS-0.5400
P/E Ratio-32.00
Earnings Date08/13/2026
Maui Land & Pineapple Company, Inc.

Maui Land & Pineapple Company, Inc. Fair Value Envelope

MLP ยท NYSE

Our analysis suggests that MLP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $17.28, this represents a potential HIDDEN relative to our calculated worth for Maui Land & Pineapple Company, Inc..

Intrinsic Value
Current Price: $17.28

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$2.5B
+ Cash & Equivalents$5.3M
Firm Value$2.5B
- Debt$4.7M
Equity Value$2.5B
/ Shares Outstanding19,741,573B
DCF Value$128
UNDERVALUED BY 641%

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
$5.8M
$9.8M
$16.4M
$27.6M
$46.2M
$77.6M
$130.1M
$218.3M
$366.2M
Maintenance CapEx
-$858.6K
-$1.4M
-$2.4M
-$4.1M
-$6.8M
-$11.4M
-$19.1M
-$32.1M
-$53.8M
-$90.3M
Owner Earnings
$2.6M
$4.4M
$7.4M
$12.4M
$20.8M
$34.8M
$58.4M
$98.0M
$164.5M
$275.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.4M
$3.8M
$5.9M
$9.1M
$14.1M
$22.0M
$34.1M
$53.0M
$82.3M
$127.8M
Terminal Value represents 86.0% of Enterprise Value