Company Valuation: Farmland Partners Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 537.9 676.8 597 562.2 414.6 468 -
Change - 25.82% -11.8% -5.82% -26.26% 12.89% -
Enterprise Value (EV) 1,019 676.8 954.2 562.2 414.6 468 468
Change - -33.59% 40.99% -41.08% -26.26% 12.89% 0%
P/E -70.3x 77.9x 23.5x 11.1x 15.9x 45.9x 55.3x
PBR - - - - - - -
PEG - -0x 0x 0x -0.4x -0.7x -3.2x
Capitalization / Revenue 10.4x 11.1x 10.4x 9.66x 7.94x 10.4x 10.9x
EV / Revenue 0x 0x 0x 0x 0x 10.4x 10.9x
EV / EBITDA 0x 0x 0x 0x 0x 17.9x 16.4x
EV / EBIT 0x 0x 0x 0x 0x 23.9x 23x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.2 0.23 0.24 1.39 0.24 0.36 0.36
Rate of return 1.67% 1.85% 1.92% 11.8% 2.48% 3.34% 3.34%
EPS 2 -0.17 0.16 0.53 1.06 0.61 0.235 0.195
Distribution rate -118% 144% 45.3% 131% 39.3% 153% 185%
Net sales 1 51.74 61.21 57.47 58.23 52.18 45.18 42.91
EBITDA 1 25.84 34.76 33.4 35.88 30.07 26.2 28.51
EBIT 1 16.79 24.97 18 24.69 23.05 19.61 20.33
Net income 1 -5.86 8.401 27.79 56.43 28.8 10.33 8.61
Net Debt 481.2 - 357.3 - - - -
Reference price 2 11.95 12.46 12.48 11.76 9.69 10.79 10.79
Nbr of stocks (in thousands) 45,015 54,319 47,833 47,807 42,782 43,371 -
Announcement Date 22/02/22 22/02/23 28/02/24 19/02/25 18/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
60.24x12.05x23.45x1.99% 10TCr
24.49x10.47x15.83x4.19% 7.96TCr
64.15x12.15x22.53x2.7% 6.73TCr
62.4x6.47x17.41x3.06% 3.43TCr
36.14x11.69x17.51x6.05% 2.99TCr
22.13x10.66x15.78x2.93% 1.81TCr
24.37x7.54x15.89x4.56% 1.46TCr
19.89x3.71x12.55x4.35% 496.88Cr
17.77x15.41x20.41x5.19% 410.86Cr
Average 36.84x 10.02x 17.93x 3.89% 3.95TCr
Weighted average by Cap. 46.68x 10.81x 19.60x 3.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FPI Stock
  4. 0FA Stock
  5. Valuation Farmland Partners Inc.