investorscraft@gmail.com

Intrinsic ValueAGNC Investment Corp. (AGNCP)

Previous Close$25.12
Intrinsic Value
Upside potential
Previous Close
$25.12

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 MBS guaranteed by U.S. government-sponsored entities, such as Fannie Mae and Freddie Mac, leveraging its expertise in interest rate risk management and prepayment dynamics. AGNC generates revenue through the spread between the yield on its MBS portfolio and its funding costs, employing a combination of leverage and hedging strategies to enhance returns. The firm operates in a highly competitive sector dominated by large institutional investors, distinguishing itself through its active portfolio management and deep liquidity access. Its market position is reinforced by its scale, allowing it to efficiently source and trade securities while maintaining a disciplined risk framework. AGNC’s focus on agency MBS provides relative safety compared to non-agency securities, appealing to risk-averse investors seeking exposure to the U.S. housing market without direct credit risk.

Revenue Profitability And Efficiency

AGNC reported revenue of $3.9 billion for FY 2024, with net income of $863 million, reflecting a diluted EPS of $0.93. The company’s profitability is driven by its ability to manage interest rate spreads and hedging costs, though its earnings are sensitive to macroeconomic conditions. Operating cash flow stood at $86 million, 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 funding costs, with its leverage strategy amplifying returns in favorable rate environments. The company’s capital efficiency is evident in its ability to generate substantial net income relative to its equity base, though its reliance on short-term funding introduces refinancing risks. The absence of capital expenditures underscores its asset-light model.

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. However, its financial health is more accurately assessed by its leverage ratio and hedging positions, which mitigate interest rate volatility. The REIT structure necessitates high dividend payouts, limiting retained earnings but aligning with investor expectations.

Growth Trends And Dividend Policy

AGNC’s growth is contingent on MBS market conditions and interest rate trends, with limited organic expansion opportunities. The company maintains a robust dividend policy, distributing $1.58 per share annually, appealing to income-focused investors. Dividend sustainability depends on stable net interest margins and effective hedging, which are subject to macroeconomic fluctuations.

Valuation And Market Expectations

AGNC’s valuation reflects its yield-driven business model, with market expectations centered on interest rate stability and prepayment speeds. The stock’s performance is closely correlated with broader fixed-income markets, and its premium/discount to book value often signals investor sentiment toward agency MBS.

Strategic Advantages And Outlook

AGNC’s strategic advantages include its scale, hedging expertise, and focus on low-credit-risk assets. The outlook remains tied to Federal Reserve policy and housing market trends, with potential upside from tighter spreads or slower prepayments. However, rising rates or liquidity constraints could pressure earnings, requiring vigilant risk management.

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