Farmland Partners Inc. (NYSE: FPI)

Sector: Real Estate Industry: REIT - Specialty CIK: 0001591670
Market Cap 353.05 Mn
P/B 1.21
P/E -108.36
P/S 6.98
ROIC (Qtr) 0.60
Div Yield % 2.18
Rev 1y % (Qtr) -15.51
Total Debt (Qtr) 170.39 Mn
Debt/Equity (Qtr) 0.38
Add ratio to table...

About

Farmland Partners Inc., or FPI, is a real estate investment trust (REIT) that operates in the agricultural sector, with its primary business activities centered on acquiring, owning, and managing high-quality farmland in various regions across North America. The company's portfolio includes farms that produce both annual and permanent crops, offering diversification benefits to its investors. FPI generates revenue primarily through rent from tenants that conduct farming operations on its farmland. These leases typically have terms ranging from...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 734.48M provides 4.31x coverage of total debt 170.39M, indicating robust asset backing and low credit risk.
  • Tangible assets of 734.48M provide exceptional 11658.46x coverage of deferred revenue 63000, showing strong service capability backing.
  • Operating cash flow of 16.85M provides strong 267.41x coverage of deferred revenue 63000, indicating service delivery capability.
  • Free cash flow of 412.21M provides exceptional 39.56x coverage of interest expense 10.42M, showing strong debt service ability.
  • Operating cash flow of 16.85M provides strong 7.59x coverage of inventory 2.22M, indicating efficient inventory management.

Bear case

  • Operating cash flow of 16.85M barely covers its investment activities of 346.60M, with a coverage ratio of 0.05, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 16.85M provides thin coverage of dividend payments of (64.05M) with a -0.26 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 13.97M provide limited coverage of acquisition spending of (8.94M), which is -1.56x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of 412.21M provides weak coverage of capital expenditures of (395.36M), with a -1.04 ratio suggesting additional external financing needs for growth initiatives.
  • High receivables of 5.77M relative to inventory of 2.22M (2.60 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.

Peer comparison

Companies in the REIT - Specialty
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 EQIX Equinix Inc 93.20 Bn 69.03 10.11 22.73 Bn
2 AMT American Tower Corp /Ma/ 84.92 Bn 69.21 11.41 45.01 Bn
3 DLR Digital Realty Trust, Inc. 61.15 Bn 48.23 10.00 19.66 Bn
4 CCI Crown Castle Inc. 37.84 Bn 64.24 6.91 29.58 Bn
5 IRM Iron Mountain Inc 32.10 Bn 222.02 4.65 18.73 Bn
6 SBAC Sba Communications Corp 25.39 Bn 332.98 15.54 15.02 Bn
7 WY Weyerhaeuser Co 19.35 Bn 59.73 2.80 5.57 Bn
8 LAMR Lamar Advertising Co/New 12.52 Bn 427.65 10.32 4.79 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.13 1.49
EV to Cash from Ops. EV/CFO 45.58 23.58
EV to Debt EV to Debt 4.89 2.74
EV to EBIT EV/EBIT 31.83 32.67
EV to EBITDA EV/EBITDA 29.69 18.09
EV to Free Cash Flow [EV/FCF] EV/FCF 12.81 66.87
EV to Market Cap EV to Market Cap 2.36 2.19
EV to Revenue EV/Rev 16.45 9.81
Price to Book Value [P/B] P/B 1.21 0.95
Price to Earnings [P/E] P/E -108.36 70.17
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.97 3.96
Dividend Payout Ratio % Div Payout % (Qtr) 100.00 112.65
Dividend per Basic Share Div per Share (Qtr) 1.39 3.59
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 14.56 187.43
Interest Coverage Int. cover (Qtr) 7.61 4.10
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 445.62 12.53
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 72.65 105.31
Dividend Growth (1y) % Div 1y % (Qtr) 208.89 27.11
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 98.87 44.10
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -72.23 -3.90
EBIT Growth (1y) % EBIT 1y % (Qtr) 98.30 45.16
EBT Growth (1y) % EBT 1y % (Qtr) 271.59 209.40
EPS Growth (1y) % EPS 1y % (Qtr) 363.33 198.65
FCF Growth (1y) % FCF 1y % (Qtr) 408.00 -130.11
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.95 5.54
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.07 0.20
Cash Payout Ratio Cash Payout (Qtr) -0.17 0.17
Cash Ratio Cash Ratio 0.00 0.30
Current Ratio Current Ratio 0.00 0.62
Debt to Equity Ratio Debt/Equity (Qtr) 0.38 1.20
Interest Cover Ratio Int Coverage (Qtr) 7.61 4.10
Times Interest Earned Times Interest Earned (Qtr) 7.61 4.10
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 158.20 59.74
EBIT Margin % EBIT Margin % (Qtr) 149.70 40.99
EBT Margin % EBT Margin % (Qtr) 130.01 18.94
Gross Margin % Gross Margin % (Qtr) 78.70 65.41
Net Profit Margin % Net Margin % (Qtr) 123.80 14.71