investorscraft@gmail.com

Intrinsic ValueARMOUR Residential REIT, Inc. (0HHU.L)

Previous Close£17.48
Intrinsic Value
Upside potential
Previous Close
£17.48

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

ARMOUR Residential REIT, Inc. is a specialized real estate investment trust (REIT) focused on residential mortgage-backed securities (MBS) in the U.S. market. The company primarily invests in securities issued or guaranteed by government-sponsored entities (GSEs) such as Fannie Mae, Freddie Mac, and the Government National Mortgage Association (GNMA), as well as non-agency MBS. Its portfolio includes fixed-rate, hybrid adjustable-rate, and adjustable-rate mortgage-backed securities, alongside U.S. Treasuries and money market instruments. Operating under the REIT structure, ARMOUR avoids corporate income tax by distributing most of its taxable income to shareholders. The firm's strategy hinges on leveraging interest rate spreads and prepayment dynamics in the residential mortgage market, positioning it as a niche player in the broader financial services sector. ARMOUR’s market position is influenced by its ability to manage duration and credit risk in a volatile interest rate environment, competing with other mortgage REITs and fixed-income investors. Its focus on agency MBS provides relative safety compared to non-agency securities but exposes it to interest rate and refinancing risks inherent in the housing finance ecosystem.

Revenue Profitability And Efficiency

ARMOUR reported revenue of $563.4 million for the period, reflecting its income-generating capacity from its MBS portfolio. However, the company posted a net loss of $14.4 million, with diluted EPS of -$0.51, indicating challenges in profitability amid interest rate volatility. Operating cash flow stood at $261.5 million, suggesting strong cash generation from its investment activities, though capital expenditures were negligible given its asset-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to the yield spread between its MBS holdings and funding costs, which can fluctuate with interest rate movements. ARMOUR’s capital efficiency is influenced by its leverage strategy and portfolio composition, with agency MBS providing liquidity but limited yield compared to non-agency securities. The absence of total debt suggests a conservative balance sheet approach, though this may limit returns in a low-rate environment.

Balance Sheet And Financial Health

ARMOUR maintains a liquid balance sheet with $67.97 million in cash and equivalents and no reported debt, underscoring its financial flexibility. The REIT structure necessitates high dividend payouts, which may pressure liquidity during periods of earnings volatility. Its asset base is predominantly high-quality agency MBS, reducing credit risk but exposing the firm to interest rate sensitivity.

Growth Trends And Dividend Policy

The company’s growth is contingent on mortgage market conditions and its ability to capitalize on yield spreads. ARMOUR’s dividend policy is aggressive, with a $2.88 per share payout, reflecting its REIT mandate to distribute taxable income. However, the negative net income raises questions about the sustainability of dividends if earnings remain under pressure.

Valuation And Market Expectations

With a market cap of approximately $1.31 billion and a beta of 1.35, ARMOUR is viewed as a higher-risk play sensitive to interest rate movements. Investors likely price in expectations of stabilizing mortgage spreads and Fed policy impacts, though the recent net loss may weigh on valuation multiples.

Strategic Advantages And Outlook

ARMOUR’s focus on agency MBS provides a defensive tilt within the mortgage REIT space, benefiting from implicit government guarantees. However, its outlook hinges on interest rate trends and housing market stability. Strategic advantages include its niche expertise and tax-efficient structure, but macroeconomic headwinds could challenge near-term performance.

Sources

Company description, financial data from public filings, and market data from exchange disclosures.

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