investorscraft@gmail.com

Intrinsic ValueAGNC Investment Corp. (AGNCN)

Previous Close$25.90
Intrinsic Value
Upside potential
Previous Close
$25.90

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 generates income primarily through the spread between interest earned on its MBS portfolio and the cost of financing these assets. AGNC focuses on residential mortgage pass-through securities and collateralized mortgage obligations, leveraging its expertise in interest rate risk management and prepayment dynamics. As a leading player in the agency MBS market, AGNC benefits from implicit U.S. government backing of its underlying assets, which reduces credit risk but exposes the firm to interest rate volatility. The company employs a leveraged investment strategy to enhance returns, making its performance sensitive to Federal Reserve policy and yield curve movements. AGNC competes with other mortgage REITs and institutional investors in a highly liquid but technically complex market segment. Its scale and active hedging strategies position it as a sophisticated operator in the space, though its business model remains vulnerable to macroeconomic shifts in housing finance and monetary policy.

Revenue Profitability And Efficiency

AGNC reported $3.9 billion in revenue for the period, with net income of $863 million translating to diluted EPS of $0.93. The company's operating cash flow stood at $86 million, while capital expenditures were negligible, reflecting the asset-light nature of its MBS investment strategy. These metrics demonstrate AGNC's ability to generate substantial income from its leveraged portfolio, though cash flow conversion appears modest relative to accounting earnings due to the mark-to-market nature of its holdings.

Earnings Power And Capital Efficiency

The firm's $1.58 annual dividend per share suggests a focus on distributing income to shareholders, supported by its $863 million net income. With no significant capital expenditure requirements, AGNC can allocate most of its earnings to dividends and portfolio reinvestment. The 7.3% dividend yield implied by the current share price highlights the company's role as an income vehicle, though investors must weigh this against interest rate sensitivity.

Balance Sheet And Financial Health

AGNC maintains $505 million in cash against $64 million of total debt, indicating strong liquidity for a REIT of its size. The minimal debt load reflects the non-recourse nature of most MBS financing. However, the company's financial health is better assessed through its $71.4 billion investment portfolio (per latest 10-Q) and associated leverage ratios rather than traditional balance sheet metrics.

Growth Trends And Dividend Policy

The company's dividend policy remains central to its value proposition, with the $1.58 per share payout representing a substantial yield. Growth prospects are tied to portfolio repositioning opportunities and spread dynamics rather than traditional top-line expansion. Recent Fed policy shifts may create both challenges and opportunities for book value growth through changing prepayment speeds and financing costs.

Valuation And Market Expectations

At current levels, the market appears to price AGNC as a yield play with moderate expectations for book value growth. The stock trades at a slight discount to last reported book value, reflecting investor concerns about duration risk and potential spread compression in a changing rate environment. Options markets imply elevated volatility expectations consistent with the interest-rate-sensitive nature of the business.

Strategic Advantages And Outlook

AGNC's scale and hedging capabilities provide relative advantages in navigating volatile rate environments. The outlook remains cautiously optimistic, with potential tailwinds from any Fed easing cycle offset by flattening yield curve risks. Management's ability to actively manage portfolio duration and hedge positions will be critical in preserving book value while maintaining dividend sustainability through market cycles.

Sources

Company 10-K, 10-Q 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