US · MLP
Maui Land & Pineapple Company, Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Lahaina, HI 96761
- Website
- mauiland.com
Price · as of 2024-12-31
$15.46
Market cap 324.77M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $103.12 | +567.01% |
| Intrinsic Value(DCF) | $8.75 | -43.4% |
| 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 |
|---|---|---|---|---|---|
| 2010 | $6.71 | $68.32 | $0.02 | $8.01 | $0.00 |
| 2011 | $3.96 | $30.97 | $0.00 | $0.00 | $0.00 |
| 2012 | $4.02 | $60.36 | $0.00 | $0.00 | $0.00 |
| 2013 | $6.16 | $27.25 | $0.00 | $0.00 | $0.00 |
| 2014 | $5.97 | $198.36 | $213.41 | $3.89 | $112.79 |
| 2015 | $5.41 | $403.85 | $14.99 | $1.23 | $0.00 |
| 2016 | $11.45 | $54.19 | $5,841.35 | $6.68 | $127.93 |
| 2017 | $12.15 | $73.69 | $34.07 | $4.48 | $0.00 |
| 2018 | $11.15 | $81.14 | $0.93 | $1.71 | $0.00 |
| 2019 | $11.27 | $116.04 | $0.67 | $0.00 | $0.26 |
| 2020 | $12.28 | $30.06 | $0.53 | $0.36 | $2.13 |
| 2021 | $10.65 | $45.32 | $1.01 | $0.34 | $0.00 |
| 2022 | $9.22 | $62.60 | $66.02 | $2.15 | $6.62 |
| 2023 | $19.93 | $122.14 | $1.13 | $0.98 | $7.08 |
| 2024 | $19.75 | $103.12 | $1.02 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Maui Land & Pineapple Company, Inc.'s (MLP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $103.12
- Current price
- $15.46
- AI upside
- +567.01%
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
$8.75
-43.4% 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 |
| MLP | Maui Land & Pineapple Com… | $15.46 | 324.77M | +567% | -43% | — | — | -52.37 | 11.67 | 33.47 | -64.86 | -38.09 | 11.67 | 34.40% | -63.59% | -63.91% | -21.78% | -27.62% | -16.00% | 0.10 | -9.24 | 1.35 | 1.30 | 0.61 | 13750.00% | 2450.00% | -2453.00% | -0.39% | 0.03 | -5.64% | 0.00% | 0.00% | 0.00% | -51.79 | -253.72 | 32.93 | 11.83 |
| ARL | American Realty Investors… | $17.10 | 276.2M | +746% | -19% | +91% | — | -16.73 | 0.37 | 4.75 | 55.10 | — | 0.37 | 42.81% | -14.03% | -31.07% | -2.21% | -0.77% | -1.31% | 0.31 | -0.85 | 10.13 | 9.55 | 29.37 | -46400.00% | -630.00% | -10351.00% | 0.48% | 0.03 | 0.16% | 0.00% | 0.00% | 0.36% | -46.76 | 285.14 | 6.56 | 1.71 |
| BRT | BRT Apartments Corp. | $14.67 | 279.03M | +145% | -25% | — | — | -30.77 | 1.45 | 3.10 | 19.46 | — | 1.45 | 54.45% | 10.75% | -10.24% | -4.45% | 1.52% | -1.35% | 2.36 | 0.46 | 1.96 | 1.83 | 11.79 | -42500.00% | 215.00% | 8058.00% | 6.07% | 0.97 | 2.72% | 6.29% | -193.40% | 7.47% | 73.15 | 41.81 | 7.87 | 0.44 |
| CIO | City Office REIT, Inc. | $6.99 | 282.14M | +169% | -31% | +5% | — | -11.48 | 0.27 | 1.15 | 10.97 | -7.56 | 0.28 | 59.41% | 10.92% | -10.33% | -2.27% | 1.35% | -1.15% | 0.88 | 0.57 | 0.32 | 0.23 | 8.36 | 15200.00% | -445.00% | 287.00% | 29.93% | 0.19 | 4.24% | 11.93% | -137.00% | 17.70% | 44.15 | 14.01 | 4.82 | 0.33 |
| DOUG | Douglas Elliman Inc. | $2.28 | 202.51M | +907% | -70% | — | — | -1.86 | 0.88 | 0.14 | -2.37 | -2.48 | 2.49 | 25.29% | -6.91% | -7.67% | -38.95% | -32.82% | -15.60% | 0.96 | -23.42 | 2.13 | 1.88 | -0.32 | 7500.00% | 419.00% | -1385.00% | -21.96% | -0.28 | -15.02% | 0.00% | 0.00% | 0.91% | -2.24 | -4.90 | 0.15 | 1.72 |
| FVR | FrontView REIT, Inc. | $16.57 | 366.38M | +101% | +104% | +14% | — | -85.44 | 0.84 | 4.87 | 7.15 | — | 1.12 | -13.17% | 16.88% | -5.71% | -1.07% | 2.28% | -0.46% | 0.04 | 0.63 | 0.93 | 0.93 | 0.02 | -8707.00% | 1201.00% | 10544.00% | 12.88% | 2.91 | 8.48% | 0.00% | 0.00% | 84.13% | 28.95 | 7.79 | 4.89 | 0.62 |
| LAND | Gladstone Land Corporatio… | $12.28 | 457.64M | +146% | -60% | -43% | -95% | 32.81 | 0.66 | 5.83 | 21.65 | — | 0.67 | 87.40% | 78.61% | -13.77% | 1.99% | 5.03% | 1.06% | 0.80 | 2.99 | 1.67 | 1.58 | 11.58 | 0.00% | -1067.00% | -10069.00% | -0.04% | 0.41 | -0.01% | 5.41% | 177.50% | 5.43% | 15.95 | -5682.45 | 12.54 | 0.47 |
| SEG | Seaport Entertainment Gro… | $23.36 | 297.49M | -11% | -61% | — | — | -1.35 | 0.37 | 1.86 | -1.71 | — | 0.38 | 32.73% | -91.55% | -137.86% | -32.25% | -17.98% | -22.44% | 0.27 | -15.07 | 8.78 | 7.86 | 0.15 | -7140.00% | -393.00% | -1453.00% | -28.74% | -2.42 | -10.50% | 0.00% | 0.00% | 105.71% | -1.87 | -3.20 | 1.71 | 0.59 |
| TCI | Transcontinental Realty I… | $35.21 | 304.19M | +513% | -3% | +183% | -93% | 37.20 | 0.30 | 5.53 | 11.47 | — | 0.30 | 39.54% | -12.90% | 13.10% | 0.80% | -0.50% | 0.63% | 0.22 | -0.76 | 14.24 | 13.16 | 5.63 | -145.00% | -481.00% | -10422.00% | 0.53% | 0.04 | 0.15% | 0.00% | 0.00% | 0.32% | -57.12 | 251.78 | 7.37 | 1.98 |
About Maui Land & Pineapple Company, Inc.
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.
- CEO
- Race A. Randle
- Employees
- 15
- Beta
- 0.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.75 ÷ $15.46) − 1 = -43.4% (DCF, example).