investorscraft@gmail.com

Intrinsic Value of Angel Oak Mortgage, Inc. (AOMR)

Previous Close$9.63
Intrinsic Value
Upside potential
Previous Close
$9.63

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

Angel Oak Mortgage, Inc. operates as a real estate finance company specializing in non-qualified mortgage (Non-QM) loans, catering to borrowers who may not meet traditional lending criteria. The company generates revenue primarily through interest income from its loan portfolio and gains on loan sales. By focusing on underserved segments of the residential mortgage market, Angel Oak differentiates itself through flexible underwriting standards and a diversified product suite, including investor loans and bank statement loans. The firm operates in a niche but growing segment of the mortgage industry, leveraging its expertise in credit analysis and risk management to maintain a competitive edge. Its market position is bolstered by strategic relationships with loan originators and a scalable platform that supports both loan acquisition and securitization. The Non-QM sector, while cyclical, benefits from demographic trends and regulatory shifts that expand addressable markets, positioning Angel Oak to capitalize on evolving borrower needs.

Revenue Profitability And Efficiency

For FY 2024, Angel Oak reported revenue of $51.5 million and net income of $28.8 million, translating to diluted EPS of $1.18. The company’s profitability metrics reflect its ability to manage interest spreads and loan sale gains effectively. However, operating cash flow was negative at $221.4 million, likely due to loan portfolio growth and funding activities, underscoring the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

Angel Oak’s earnings power is driven by its ability to originate and securitize loans profitably, with a focus on yield optimization. The company’s capital efficiency is influenced by its leverage strategy, as evidenced by its $1.77 billion in total debt against $40.8 million in cash. This structure amplifies returns but also exposes the firm to interest rate and credit risks, requiring disciplined risk management.

Balance Sheet And Financial Health

The balance sheet shows $40.8 million in cash against $1.77 billion in total debt, indicating a leveraged position typical for mortgage REITs. The absence of capital expenditures suggests a focus on financial assets rather than physical infrastructure. Liquidity and solvency depend on the company’s ability to roll over debt and maintain access to funding markets, which are sensitive to macroeconomic conditions.

Growth Trends And Dividend Policy

Angel Oak’s growth is tied to the expansion of its loan portfolio and securitization activity. The company paid a dividend of $1.30 per share, reflecting a commitment to returning capital to shareholders. However, dividend sustainability hinges on stable earnings and access to low-cost funding, both of which are subject to market volatility and interest rate fluctuations.

Valuation And Market Expectations

The market likely values Angel Oak based on its ability to generate stable interest income and manage credit risk. The current EPS and dividend yield suggest investor confidence in its niche strategy, though valuation multiples may be tempered by sector-wide risks, including interest rate sensitivity and regulatory changes affecting Non-QM lending.

Strategic Advantages And Outlook

Angel Oak’s strategic advantages lie in its specialized underwriting expertise and scalable platform. The outlook depends on its ability to navigate interest rate cycles and regulatory environments while maintaining loan quality. Long-term success will hinge on expanding its market share in Non-QM lending and optimizing its capital structure to balance growth and shareholder returns.

Sources

Company filings (10-K, investor presentations), Bloomberg

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