investorscraft@gmail.com

Intrinsic ValueEllington Financial Inc. (0A26.L)

Previous Close£12.59
Intrinsic Value
Upside potential
Previous Close
£12.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ellington Financial Inc. operates as a diversified financial asset manager specializing in mortgage-related and consumer-related investments. The company primarily focuses on acquiring and managing residential mortgage-backed securities (RMBS), including prime jumbo, Alt-A, and subprime loans, as well as government-guaranteed RMBS. Additionally, it invests in commercial mortgage-backed securities, corporate debt, and consumer loans, leveraging its expertise in structured finance to generate returns. Ellington Financial operates in a competitive sector, where its ability to source and manage high-yield assets distinguishes it from peers. The firm’s diversified portfolio mitigates sector-specific risks while capitalizing on opportunities across residential and commercial real estate debt markets. Its strategic investments in collateralized loan obligations and asset-backed securities further enhance its market positioning, appealing to investors seeking exposure to niche credit markets. The company’s focus on both agency and non-agency RMBS allows it to balance risk and return, catering to varying investor appetites. With a strong presence in the U.S. financial markets, Ellington Financial maintains a reputation for disciplined underwriting and active portfolio management, reinforcing its competitive edge.

Revenue Profitability And Efficiency

Ellington Financial reported revenue of $371.9 million for the period, with net income reaching $145.9 million, reflecting a robust profit margin. The diluted EPS of $1.34 underscores efficient earnings generation, supported by $202.9 million in operating cash flow. The absence of capital expenditures suggests a lean operational structure, allowing the company to allocate resources toward high-yield investments and shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate consistent returns from its diversified asset portfolio. With a focus on mortgage-related and consumer credit investments, Ellington Financial leverages its expertise to optimize capital deployment. The high operating cash flow relative to net income indicates effective working capital management and strong cash conversion from its investment activities.

Balance Sheet And Financial Health

Ellington Financial holds $208.9 million in cash and equivalents, providing liquidity for opportunistic investments. However, its total debt of $14.2 billion reflects significant leverage, typical for asset management firms in this sector. The company’s ability to service this debt hinges on its stable cash flows and disciplined asset-liability management, though investors should monitor leverage ratios closely.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in its asset base and earnings, supported by strategic acquisitions in RMBS and consumer credit. A dividend of $1.56 per share signals a commitment to returning capital to shareholders, with a payout ratio that appears sustainable given current earnings and cash flow levels. Future growth may depend on market conditions in the mortgage and structured credit sectors.

Valuation And Market Expectations

With a market capitalization of approximately $1.19 billion, Ellington Financial trades at a valuation reflective of its niche focus and earnings stability. The beta of 1.011 suggests market-aligned volatility, indicating investor confidence in its ability to navigate sector-specific risks. Market expectations likely hinge on interest rate trends and credit spread dynamics affecting its portfolio.

Strategic Advantages And Outlook

Ellington Financial’s key strengths lie in its diversified asset base, deep credit expertise, and active management approach. The outlook remains cautiously optimistic, contingent on macroeconomic factors such as interest rates and housing market stability. Its ability to adapt to changing credit conditions and identify undervalued opportunities will be critical in sustaining long-term performance.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount