Using a Revenue DCF model with operating margin convergence from -23.4% to a target of 28.4% over 5 years, discounted at a WACC of 7.5%, Maui Land & Pineapple Company, Inc. (MLP) has an intrinsic value of $8.18 per share (range: $3.86 – $19.85).
Using a Revenue DCF model with operating margin convergence from -23.4% to a target of 28.4% over 5 years, discounted at a WACC of 7.5%, Maui Land & Pineapple Company, Inc. (MLP) has an intrinsic value of $6.62 per share (range: $3.08 – $16.14).
Using the industry peer median EV/Revenue multiple (trailing + forward), Maui Land & Pineapple Company, Inc. (MLP) has a fair value of $112.13 based on 7 comparable companies in the Real Estate - Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Maui Land & Pineapple Company, Inc.MLP | 313 | 16.0x | 0.3x |
| Gladstone Land Corporation | 408 | 10.4x | 12.3x |
| FrontView REIT, Inc. | 407 | 6.1x | 6.0x |
| Transcontinental Realty Investors, Inc. | 317 | 10.5x | — |
| Seaport Entertainment Group Inc. | 285 | 2.8x | 2.8x |
| BRT Apartments Corp. | 276 | 7.8x | 7.9x |
| American Realty Investors, Inc. | 223 | 8.5x | 0.0x |
| Douglas Elliman Inc. | 184 | 0.2x | 0.1x |
| Industry Median | 7.8x | 4.4x | |
| (*) Revenue | 19 | 980 | |
| = Enterprise Value | 152 | 4,327 | |
| (-) Net Debt | -1 | -1 | |
| Equity Value | 153 | 4,328 | |
| (/) Outstanding shares | 20 | 20 | |
| Fair Price | $8 | $217 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.