investorscraft@gmail.com

Intrinsic ValueAGNC Investment Corp. (AGNC)

Previous Close$10.18
Intrinsic Value
Upside potential
Previous Close
$10.18

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. operates as a real estate investment trust (REIT) specializing in agency mortgage-backed securities (MBS). The company primarily invests in residential mortgage pass-through securities and collateralized mortgage obligations (CMOs) guaranteed by U.S. government-sponsored entities like Fannie Mae and Freddie Mac. AGNC leverages its expertise in interest rate risk management and prepayment modeling to generate income from the spread between its asset yields and funding costs. The firm’s market position is anchored in its scale, with a portfolio heavily concentrated in high-quality agency MBS, which provides liquidity and credit safety. AGNC’s business model thrives in environments with stable or declining interest rates, where prepayment risks are mitigated, and spreads remain favorable. The company competes with other mortgage REITs but differentiates itself through active hedging strategies and a disciplined approach to leverage. Its focus on agency securities insulates it from credit risk but exposes it to interest rate volatility, requiring sophisticated risk management.

Revenue Profitability And Efficiency

AGNC reported revenue of $3.9 billion for FY 2024, with net income of $863 million, translating to diluted EPS of $0.93. The company’s profitability is driven by its ability to maintain a stable net interest margin despite interest rate fluctuations. Operating cash flow stood at $86 million, reflecting efficient cash management, while capital expenditures were negligible, typical for a REIT with no physical asset base.

Earnings Power And Capital Efficiency

AGNC’s earnings power is closely tied to its portfolio yield and cost of funds. The firm’s capital efficiency is evident in its ability to generate substantial net income relative to its equity base. With no significant capital expenditures, AGNC reinvests cash flows into its MBS portfolio or returns capital to shareholders via dividends, optimizing returns on invested capital.

Balance Sheet And Financial Health

AGNC maintains a strong balance sheet with $505 million in cash and equivalents and modest total debt of $64 million. The low debt level underscores its conservative leverage approach, though its financial health is more influenced by the market value of its MBS portfolio and hedging effectiveness. The absence of long-term physical assets simplifies its financial structure.

Growth Trends And Dividend Policy

AGNC’s growth is tied to MBS market conditions and interest rate trends. The company has consistently paid dividends, with a FY 2024 dividend of $1.58 per share, reflecting its focus on income distribution. Dividend sustainability depends on maintaining stable net interest spreads and managing prepayment risks effectively.

Valuation And Market Expectations

AGNC’s valuation is influenced by its dividend yield and book value per share. Market expectations hinge on interest rate trajectories and agency MBS spreads. The stock is often viewed as a yield play, with investors weighing its high dividend against interest rate sensitivity.

Strategic Advantages And Outlook

AGNC’s strategic advantages include its scale in agency MBS, active hedging, and disciplined leverage. The outlook depends on macroeconomic factors, particularly Federal Reserve policy and housing market trends. A stable or declining rate environment would benefit its net interest margin, while rising rates could pressure profitability.

Sources

Company filings, 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