investorscraft@gmail.com

Intrinsic ValueAGNC Investment Corp. (AGNCL)

Previous Close$25.11
Intrinsic Value
Upside potential
Previous Close
$25.11

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 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 cost of funds and the yield on its MBS portfolio. The firm’s market position is anchored in its scale, access to low-cost financing, and active hedging strategies, which allow it to navigate volatile interest rate environments. As a leading player in the agency MBS sector, AGNC benefits from the implicit government guarantee on its holdings, reducing credit risk while focusing on duration and convexity management. The company’s business model is highly sensitive to macroeconomic factors, particularly Federal Reserve policy and housing market trends, which influence prepayment speeds and funding costs.

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 positive net interest spread despite interest rate volatility. Operating cash flow stood at $86 million, reflecting efficient liquidity management, while capital expenditures were negligible, consistent with its asset-light REIT structure.

Earnings Power And Capital Efficiency

AGNC’s earnings power is closely tied to its leverage-adjusted spread income and hedging effectiveness. The firm’s capital efficiency is evident in its ability to generate substantial net income relative to its equity base, though earnings can fluctuate with changes in interest rates and MBS valuations. The absence of significant capital expenditures underscores its focus on financial asset management rather than physical assets.

Balance Sheet And Financial Health

AGNC’s balance sheet shows $505 million in cash and equivalents against $64 million in total debt, indicating strong liquidity and minimal leverage for its business model. The REIT structure necessitates high dividend payouts, but the company’s asset composition and hedging strategies provide stability. Its financial health is further supported by the low credit risk of its agency MBS portfolio.

Growth Trends And Dividend Policy

AGNC’s growth is influenced by spreads in the agency MBS market and its ability to optimize leverage. The company paid a dividend of $1.58 per share in FY 2024, reflecting its commitment to returning capital to shareholders. Dividend sustainability depends on maintaining stable net interest income and managing hedging costs in evolving rate environments.

Valuation And Market Expectations

AGNC’s valuation is typically assessed on metrics like price-to-book and dividend yield, given its REIT status. Market expectations hinge on interest rate trends and prepayment speeds, which directly impact its earnings and book value. The stock’s performance often correlates with broader fixed-income market dynamics.

Strategic Advantages And Outlook

AGNC’s strategic advantages include its scale, hedging expertise, and focus on agency MBS, which offer lower credit risk. The outlook remains tied to macroeconomic conditions, particularly Fed policy and housing finance trends. The company is well-positioned to capitalize on dislocations in the MBS market but faces headwinds from prolonged rate volatility or spread compression.

Sources

Company filings (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