investorscraft@gmail.com

Intrinsic ValueRithm Capital Corp. (0K76.L)

Previous Close£10.89
Intrinsic Value
Upside potential
Previous Close
£10.89

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

Rithm Capital Corp. operates as a real estate investment trust (REIT) focused on the U.S. real estate and financial services sectors. The company specializes in mortgage servicing rights (MSRs), residential securities, loans, and consumer credit assets, leveraging its expertise to generate stable cash flows. Its REIT structure allows tax-efficient operations, provided it distributes at least 90% of taxable income to shareholders. Rithm Capital’s diversified portfolio mitigates sector-specific risks while capitalizing on housing market dynamics. The firm’s rebranding from New Residential Investment Corp. in 2022 reflects its strategic shift toward a broader capital allocation approach. Positioned in the competitive REIT-mortgage sector, Rithm differentiates itself through asset selection, operational scale, and liquidity management. Its focus on MSRs provides recurring revenue, while its investments in residential loans and securities offer upside potential amid housing demand. The company’s New York headquarters and U.S.-centric operations align with domestic real estate trends, though its beta of 1.34 indicates higher market sensitivity than traditional REITs.

Revenue Profitability And Efficiency

Rithm Capital reported $4.74 billion in revenue for the period, with net income of $931.5 million, reflecting a robust profit margin. Diluted EPS stood at $1.67, though operating cash flow was negative at -$2.03 billion, likely due to investment activities. The absence of capital expenditures suggests asset-light operations, typical for a REIT focused on financial assets rather than physical properties.

Earnings Power And Capital Efficiency

The company’s earnings derive primarily from mortgage servicing and residential credit investments, with $1.92 billion in cash reserves providing liquidity. However, high total debt of $35.54 billion indicates leveraged operations, common in mortgage REITs. The REIT structure enhances after-tax returns, but reliance on debt and market-sensitive assets introduces volatility, as reflected in its elevated beta.

Balance Sheet And Financial Health

Rithm Capital maintains $1.92 billion in cash and equivalents against $35.54 billion in total debt, highlighting a leveraged balance sheet typical of mortgage REITs. The lack of capex suggests flexibility, but debt servicing remains critical. Its REIT status necessitates high dividend payouts, which may limit retained earnings for deleveraging.

Growth Trends And Dividend Policy

The company pays a $1.00 annual dividend per share, aligning with REIT distribution requirements. Growth depends on mortgage market conditions and interest rate trends. Its portfolio mix aims to balance income stability (MSRs) with growth potential (residential loans), though macroeconomic factors heavily influence performance.

Valuation And Market Expectations

With a market cap of $5.90 billion, Rithm trades at a P/E multiple derived from its $1.67 EPS. Investors likely price in both its yield appeal as a REIT and risks from leverage and rate sensitivity. The London listing may attract international capital but retains U.S. sector exposure.

Strategic Advantages And Outlook

Rithm’s strengths lie in its diversified real estate credit portfolio and tax-efficient REIT structure. Challenges include interest rate volatility and high leverage. The outlook hinges on U.S. housing demand, mortgage rates, and the firm’s ability to manage debt while sustaining dividends.

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