investorscraft@gmail.com

Intrinsic ValueFederal Agricultural Mortgage Corporation (AGM)

Previous Close$196.83
Intrinsic Value
Upside potential
Previous Close
$196.83

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

Federal Agricultural Mortgage Corporation (Farmer Mac) operates as a secondary market provider for agricultural real estate and rural infrastructure loans in the U.S. The company facilitates liquidity in the agricultural lending sector by purchasing loans from lenders, securitizing them, and issuing guaranteed securities. Its core revenue model relies on interest income from its loan portfolio and fees from credit guarantees. Farmer Mac serves a niche but critical segment, supporting rural lenders, farmers, and agribusinesses with long-term financing solutions. The company holds a unique position as a government-sponsored enterprise (GSE) with a congressional mandate, which enhances its credibility and access to capital markets. Unlike traditional GSEs, Farmer Mac focuses exclusively on agriculture, differentiating itself from broader mortgage entities. Its market positioning is reinforced by stable demand for agricultural credit and limited competition in the secondary market for rural loans.

Revenue Profitability And Efficiency

In FY 2024, Farmer Mac reported revenue of $362 million and net income of $207 million, reflecting a robust net margin of approximately 57%. The company’s diluted EPS stood at $16.44, demonstrating strong earnings power. Operating cash flow was $612.6 million, significantly higher than net income, indicating efficient cash conversion. Capital expenditures were minimal at -$5.3 million, underscoring the asset-light nature of its business model.

Earnings Power And Capital Efficiency

Farmer Mac’s earnings are driven by its ability to leverage low-cost funding and maintain a high-yielding loan portfolio. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its equity base. Its focus on securitization and credit guarantees allows it to scale without proportionally increasing balance sheet risk, enhancing return on equity.

Balance Sheet And Financial Health

As of FY 2024, Farmer Mac held $1.01 billion in cash and equivalents against total debt of $29.3 billion, reflecting its reliance on debt financing to fund loan purchases. The company’s GSE status provides access to favorable borrowing terms, mitigating liquidity risks. Its conservative credit risk management and government-backed mandate contribute to a stable financial profile despite high leverage.

Growth Trends And Dividend Policy

Farmer Mac has consistently grown its loan portfolio, benefiting from steady demand in agricultural lending. The company paid a dividend of $7.91 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Dividend growth has been supported by stable earnings and low payout ratios, aligning with its long-term capital retention strategy.

Valuation And Market Expectations

The company’s valuation reflects its stable earnings stream and GSE-backed business model. Market expectations are anchored in its ability to maintain low funding costs and manage credit risk effectively. Investor sentiment is influenced by agricultural sector trends and interest rate dynamics, which impact its net interest margins.

Strategic Advantages And Outlook

Farmer Mac’s strategic advantages include its GSE status, niche market focus, and efficient securitization capabilities. The outlook remains positive, supported by sustained demand for agricultural credit and its role in rural infrastructure financing. Potential risks include interest rate volatility and shifts in agricultural commodity prices, which could affect borrower repayment capacity.

Sources

10-K, investor presentations

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