Previous Close | $9.63 |
Intrinsic Value | $807.42 |
Upside potential | +8,284% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K, investor presentations), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |