US · FPI
Farmland Partners Inc.
- Sector
- Real Estate · REIT - Specialty
- Headquarters
- Denver, CO 80237
- Website
- farmlandpartners.com
Price · as of 2025-12-31
$10.71
Market cap 585.67M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $60.14 | +461.53% |
| Intrinsic Value(DCF) | $7.00 | -34.64% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $0.16 | |||
| 2014 | $6.89 | $780.21 | $8.86 | $9.08 | $0.00 |
| 2015 | $6.90 | $119.97 | $0.00 | $5.00 | $28.64 |
| 2016 | $7.14 | $44.57 | $0.00 | $6.39 | $41.73 |
| 2017 | $6.12 | $22.82 | $0.00 | $6.25 | $14.02 |
| 2018 | $3.87 | $60.95 | $0.00 | $2.94 | $10.90 |
| 2019 | $5.05 | $19.77 | $3.73 | $7.52 | $1.80 |
| 2020 | $11.68 | $21.11 | $7.44 | $6.51 | $0.72 |
| 2021 | $11.00 | $31.06 | $5.81 | $7.49 | $2.90 |
| 2022 | $8.05 | $21.30 | $3.64 | $8.18 | $5.89 |
| 2023 | $9.37 | $66.45 | $3.54 | $8.67 | $1.35 |
| 2024 | $10.68 | $74.30 | $2.69 | $8.62 | $11.93 |
| 2025 | $13.04 | $60.14 | $5.14 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Farmland Partners Inc.'s (FPI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $60.14
- Current price
- $10.71
- AI upside
- +461.53%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.00
-34.64% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FPI | Farmland Partners Inc. | $10.71 | 585.67M | +462% | -35% | — | — | 18.27 | 1.25 | 11.05 | 15.85 | — | 1.25 | 64.35% | 44.18% | 60.46% | 6.70% | 3.78% | 3.97% | 0.35 | 2.39 | 537.08 | 523.54 | 3.31 | -4151.00% | -1039.00% | 795.00% | 3.02% | 101.91 | 2.86% | 11.06% | 202.10% | 17.68% | 31.59 | 41.79 | 13.96 | 2.12 |
| CMTG | Claros Mortgage Trust, In… | $2.39 | 335.12M | +916% | -62% | — | — | — | 0.21 | 1.61 | 306.54 | — | 0.21 | 38.26% | -224.83% | -242.53% | 0.00% | -8.02% | 0.00% | 2.05 | -13.67 | 1.80 | 1.79 | 276.35 | 11750.00% | 1815.00% | -13990.00% | -10.22% | -0.01 | -0.59% | 0.00% | — | 559.97% | -7.27 | -99.35 | 16.35 | -0.14 |
| FPH | Five Point Holdings, LLC | $5.52 | 391.76M | +686% | +14% | +192% | — | 5.53 | 0.47 | 3.57 | -65.02 | — | 0.52 | 48.38% | -6.72% | 64.50% | 8.91% | -0.69% | 2.24% | 0.61 | — | 4.02 | 4.02 | -11.88 | -5000.00% | -5376.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 20.41% | -65.02 | — | 4.37 | 0.52 |
| FRPH | FRP Holdings, Inc. | $23.94 | 457.63M | +94% | -7% | +1% | -88% | 87.04 | 1.33 | 13.46 | 26.90 | 406.18 | 1.33 | 91.77% | 28.02% | 15.28% | 1.54% | 2.00% | 0.90% | 0.42 | 3.72 | 15.45 | 15.32 | 1.37 | 2143.00% | 65.00% | -1209.00% | 5.16% | 2.93 | 6.52% | 0.00% | 0.00% | 0.00% | 50.62 | 20.44 | 14.18 | 2.32 |
| IVR | Invesco Mortgage Capital … | $8.43 | 598.07M | +1,377% | +300,655% | +133% | +5,715% | 5.47 | 0.70 | 1.63 | 19.05 | 4.04 | 0.70 | 96.67% | 94.54% | 29.82% | 13.25% | 5.39% | 1.67% | 7.05 | 1.46 | 0.04 | 0.01 | 17.32 | 13538.00% | 32702.00% | -1424.00% | 28.34% | 0.03 | 2.64% | 0.00% | 0.00% | 0.00% | 19.05 | 38.94 | 18.01 | -1.50 |
| NLOP | Net Lease Office Properti… | $13.64 | 202.06M | +83% | -38% | — | +388% | -1.43 | 0.70 | 1.72 | -1.15 | -2.43 | 0.83 | 8.82% | 29.41% | -121.06% | -33.17% | 7.65% | -23.07% | 0.08 | 2.77 | 5.46 | 5.46 | 1.02 | 5874.00% | -1564.00% | -1078.00% | 30.98% | 2.93 | 13.91% | 0.00% | 0.00% | 116.80% | 3.11 | 1.71 | 0.91 | -0.16 |
| NREF | NexPoint Real Estate Fina… | $14.51 | 257.14M | +1,725% | -60% | — | +1,785% | 6.95 | 0.52 | 2.27 | 56.11 | 9.93 | 0.52 | 89.97% | 76.84% | 26.46% | 8.58% | 1.39% | 0.58% | 10.01 | 1.91 | 13.12 | 13.00 | 53.34 | 7000.00% | 16210.00% | -720.00% | 11.71% | 0.07 | 0.48% | 18.53% | 128.90% | 707.62% | 59.82 | 173.17 | 45.97 | 1.14 |
| OLP | One Liberty Properties, I… | $23.49 | 508.44M | +67% | -55% | — | -49% | 49.71 | 1.70 | 5.78 | 12.10 | 3429.91 | 1.78 | 80.23% | 55.10% | 33.59% | 3.43% | 7.14% | 1.38% | 1.37 | 2.56 | 2.27 | 2.27 | 5.07 | 145.00% | -9.00% | -1918.00% | 7.46% | 1.50 | 5.59% | 7.35% | 365.20% | 12.53% | 18.07 | 23.09 | 9.96 | 0.98 |
| PKST | Peakstone Realty Trust | $20.86 | 775.49M | +26% | -36% | — | +1,514% | — | 1.03 | 7.24 | 29.31 | — | 1.35 | -11.96% | 3.79% | -271.07% | 0.00% | 0.23% | 0.00% | 0.73 | 0.08 | — | — | 10.18 | 42069.00% | -5353.00% | -2740.00% | 8.96% | — | 3.89% | 3.77% | — | 119.11% | 292.70 | 17.11 | 11.09 | -1.33 |
| PSTL | Postal Realty Trust, Inc. | $20.73 | 694.72M | +11% | -59% | — | -9% | 35.95 | 1.78 | 5.31 | 15.90 | 29.04 | 1.90 | 88.18% | 35.83% | 14.77% | 5.27% | 5.55% | 2.01% | 1.42 | 2.25 | 10.72 | 10.72 | 7.03 | 12381.00% | 2547.00% | 2226.00% | 7.39% | 69.87 | 6.09% | 6.05% | 217.30% | 6.05% | 26.56 | 24.28 | 9.52 | 0.91 |
| RC | Ready Capital Corporation | $1.85 | 305.12M | +1,782% | +223% | — | +11,158% | -1.98 | 0.45 | 30.29 | — | — | 0.51 | 100.00% | 0.00% | -1593.02% | -19.08% | 0.00% | -3.71% | 3.28 | 0.00 | — | — | — | -21794.00% | -9299.00% | -25489.00% | -6.18% | — | -0.59% | 24.87% | -49.20% | 181.32% | — | -131.20 | 245.67 | -0.01 |
About Farmland Partners Inc.
Farmland Partners Inc. is an internally managed real estate company that owns and seeks to acquire high-quality North American farmland and makes loans to farmers secured by farm real estate. As of the date of this release, the Company owns approximately 155,000 acres in 16 states, including Alabama, Arkansas, California, Colorado, Florida, Georgia, Illinois, Kansas, Louisiana, Michigan, Mississippi, Nebraska, North Carolina, South Carolina, South Dakota and Virginia. We have approximately 26 crop types and over 100 tenants. The Company elected to be taxed as a real estate investment trust, or REIT, for U.S. federal income tax purposes, commencing with the taxable year ended December 31, 2014.
- CEO
- Luca Fabbri
- Employees
- 23
- Beta
- 0.80
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.00 ÷ $10.71) − 1 = -34.64% (DCF, example).