investorscraft@gmail.com

Intrinsic ValueAGNC Investment Corp. (0H6E.L)

Previous Close£11.49
Intrinsic Value
Upside potential
Previous Close
£11.49

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

AGNC Investment Corp. is a mortgage real estate investment trust (mREIT) specializing in residential mortgage-backed securities (MBS) guaranteed by U.S. government-sponsored enterprises (GSEs) or federal agencies. The company generates income primarily through the spread between interest earned on its MBS portfolio and funding costs from repurchase agreements. Operating in a highly interest-rate-sensitive sector, AGNC leverages its expertise in agency MBS to manage prepayment and duration risks. Its market position is reinforced by its scale, with a portfolio concentrated in high-quality, liquid securities, though it faces competition from other mREITs and institutional investors. The company’s tax-advantaged REIT structure allows it to distribute most taxable income to shareholders, aligning with investor demand for yield. AGNC’s focus on agency MBS differentiates it from credit-sensitive REITs, providing relative stability but exposing it to macroeconomic shifts in monetary policy and housing finance.

Revenue Profitability And Efficiency

AGNC reported $4.88 billion in revenue for the period, with net income of $863 million, reflecting a diluted EPS of $0.93. The company’s profitability is driven by its ability to maintain favorable interest rate spreads, though its earnings are sensitive to funding costs and MBS valuations. Operating cash flow of $86 million indicates efficient liquidity management, while negligible capital expenditures align with its asset-light model.

Earnings Power And Capital Efficiency

AGNC’s earnings power stems from its leveraged MBS portfolio, which amplifies returns in stable rate environments. However, high leverage (total debt of $77.54 billion against $1.77 billion in cash) introduces refinancing risks. The company’s capital efficiency is tied to its repo funding strategy, requiring disciplined hedging to mitigate interest rate volatility.

Balance Sheet And Financial Health

The balance sheet shows significant leverage, with $77.54 billion in debt primarily from repurchase agreements. Cash and equivalents of $1.77 billion provide liquidity, but the debt-heavy structure necessitates careful risk management. AGNC’s REIT status limits retained earnings, prioritizing distributions over equity accumulation.

Growth Trends And Dividend Policy

AGNC’s growth is linked to MBS market conditions and interest rate trends. The $1.44 annual dividend per share underscores its focus on income distribution, though payout sustainability depends on spread stability. Historical performance suggests cyclicality tied to macroeconomic factors rather than consistent organic growth.

Valuation And Market Expectations

With a market cap of $9.01 billion and a beta of 1.3, AGNC is priced as a higher-risk income play. Investors likely expect yield stability but are pricing in sensitivity to rate hikes and housing market shifts. The valuation reflects its niche as a leveraged agency MBS investor.

Strategic Advantages And Outlook

AGNC’s strategic edge lies in its pure-play agency MBS focus and hedging expertise. Near-term performance will hinge on Fed policy and mortgage rate trends. While its high yield attracts income investors, prolonged rate volatility could pressure spreads and book value.

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