investorscraft@gmail.com

Intrinsic ValueInvesco Mortgage Capital Inc. (0JD3.L)

Previous Close£8.61
Intrinsic Value
Upside potential
Previous Close
£8.61

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

Invesco Mortgage Capital Inc. is a real estate investment trust (REIT) specializing in mortgage-backed securities (MBS) and related assets. The company primarily invests in residential (RMBS) and commercial (CMBS) mortgage-backed securities, including those guaranteed by U.S. government agencies and non-agency securities. Its portfolio also includes credit risk transfer securities, mortgage loans, and other real estate financing arrangements. Operating under the REIT structure, the company distributes at least 90% of taxable income to shareholders, avoiding corporate income taxes. Invesco Mortgage Capital operates in the highly competitive financial services sector, where its performance is closely tied to interest rate movements, prepayment risks, and credit conditions. The firm’s market position is defined by its focus on agency and non-agency MBS, balancing yield-seeking strategies with risk management. While agency-backed securities provide relative safety, non-agency investments offer higher yields but come with elevated credit risk. The company’s ability to navigate these dynamics determines its competitive edge in the REIT space.

Revenue Profitability And Efficiency

Invesco Mortgage Capital reported revenue of $450.5 million for the latest fiscal period, with net income of $60.3 million, translating to diluted EPS of $0.65. The company generated $183.1 million in operating cash flow, reflecting efficient cash conversion from its MBS portfolio. Capital expenditures were negligible, as expected for a REIT focused on financial assets rather than physical infrastructure.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by its ability to generate spreads between its mortgage-backed securities and financing costs. With a beta of 1.605, the company exhibits higher sensitivity to market movements, particularly interest rate fluctuations. Its capital efficiency is influenced by leverage and portfolio composition, with agency MBS providing stability and non-agency assets offering higher returns.

Balance Sheet And Financial Health

Invesco Mortgage Capital holds $210.9 million in cash and equivalents against total debt of $4.89 billion, indicating significant leverage typical of mortgage REITs. The debt load is structured to support its investment strategy, but high leverage exposes the firm to refinancing risks in volatile rate environments. The absence of capital expenditures aligns with its asset-light business model.

Growth Trends And Dividend Policy

The company maintains a dividend policy consistent with REIT requirements, distributing $1.54 per share annually. Growth is tied to portfolio performance and interest rate trends rather than traditional expansion. Given its market cap of $484.3 million, investor returns are heavily dependent on dividend yield and spread income rather than capital appreciation.

Valuation And Market Expectations

Trading on the LSE, Invesco Mortgage Capital’s valuation reflects its niche focus on MBS and sensitivity to macroeconomic factors. The market likely prices in expectations of stable dividend payouts but remains cautious about interest rate risks and credit spreads affecting its portfolio performance.

Strategic Advantages And Outlook

The company’s strategic advantage lies in its diversified MBS portfolio and REIT tax structure. However, its outlook is contingent on interest rate stability and credit market conditions. A rising rate environment could pressure margins, while economic downturns may increase default risks in non-agency holdings. The firm’s ability to adapt its asset mix will be critical to sustaining profitability.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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