investorscraft@gmail.com

Intrinsic ValueAGNC Investment Corp. (AGNCO)

Previous Close$25.48
Intrinsic Value
Upside potential
Previous Close
$25.48

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 guaranteed by government-sponsored entities like Fannie Mae and Freddie Mac. AGNC leverages its expertise in interest rate risk management and prepayment dynamics to generate income through spreads between asset yields and funding costs. The firm’s market position is reinforced by its scale, access to low-cost financing, and active hedging strategies, which help mitigate volatility in the MBS market. As a leading player in the agency MBS space, AGNC benefits from the structural liquidity and credit guarantees provided by government-backed securities, positioning it as a relatively lower-risk option within the REIT sector. The company’s focus on high-quality, liquid assets allows it to navigate economic cycles while delivering consistent returns to shareholders.

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 operating cash flow stood at $86 million, reflecting its ability to generate liquidity from its MBS portfolio. Notably, AGNC maintains zero capital expenditures, as its business model revolves around financial assets rather than physical infrastructure, enhancing operational efficiency.

Earnings Power And Capital Efficiency

AGNC’s earnings power is driven by its ability to capitalize on interest rate spreads and prepayment dynamics in the agency MBS market. The firm’s capital efficiency is evident in its leverage strategy, which optimizes returns while managing risk through hedging. With $505 million in cash and equivalents, AGNC maintains flexibility to deploy capital opportunistically, though its $64 million in total debt suggests a conservative balance sheet approach.

Balance Sheet And Financial Health

AGNC’s balance sheet reflects a strong liquidity position, with $505 million in cash and equivalents against $64 million in total debt, indicating minimal leverage. The absence of capital expenditures underscores the asset-light nature of its REIT structure. The company’s financial health is further supported by its focus on high-quality, liquid MBS, reducing credit risk and enhancing stability.

Growth Trends And Dividend Policy

AGNC’s growth is tied to the performance of the agency MBS market and interest rate trends. The company has demonstrated a commitment to shareholder returns, with a dividend payout of $1.58 per share in FY 2024. While dividend sustainability depends on spread income and hedging effectiveness, AGNC’s track record suggests a focus on maintaining distributions despite market fluctuations.

Valuation And Market Expectations

AGNC’s valuation is influenced by its yield-driven business model and the broader interest rate environment. Market expectations likely center on its ability to sustain dividends and navigate rate volatility. The stock’s performance will hinge on spreads, prepayment speeds, and macroeconomic factors affecting the MBS market.

Strategic Advantages And Outlook

AGNC’s strategic advantages include its scale, expertise in agency MBS, and robust hedging framework. The outlook remains tied to interest rate movements and housing market dynamics. While rising rates could pressure spreads, AGNC’s active risk management positions it to adapt, though investor sentiment may fluctuate with macroeconomic uncertainty.

Sources

Company filings, 10-K reports

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