investorscraft@gmail.com

Intrinsic ValueMr. Cooper Group Inc. (COOP)

Previous Close$220.35
Intrinsic Value
Upside potential
Previous Close
$220.35

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

Mr. Cooper Group Inc. operates as a leading mortgage servicer and originator in the U.S. residential housing market. The company generates revenue primarily through loan servicing fees, origination income, and ancillary services such as title insurance and real estate transactions. Its business model is anchored in scale, technology-driven efficiency, and a diversified portfolio of servicing rights, positioning it as a key intermediary between homeowners, investors, and financial institutions. The mortgage industry is highly cyclical, influenced by interest rates and housing demand, but Mr. Cooper has carved out a defensible niche by leveraging its operational expertise and customer-centric approach. The company’s market position is strengthened by its ability to manage both agency and non-agency loans, providing resilience across economic cycles. Its focus on digital innovation and cost optimization further differentiates it from traditional competitors, enabling it to capture market share in a fragmented industry.

Revenue Profitability And Efficiency

Mr. Cooper reported $2.23 billion in revenue for FY 2024, with net income of $669 million, reflecting strong profitability. Diluted EPS stood at $10.40, underscoring efficient earnings generation. However, operating cash flow was negative at $724 million, likely due to timing differences in mortgage servicing advances or origination activities. Capital expenditures were modest at $38 million, indicating a capital-light model focused on technology and scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust net income margin of approximately 30%, driven by high-margin servicing fees and disciplined cost management. Its capital efficiency is supported by a scalable platform, though the negative operating cash flow suggests reinvestment or working capital demands. The absence of dividends implies a focus on retaining earnings for growth or debt reduction.

Balance Sheet And Financial Health

Mr. Cooper holds $753 million in cash and equivalents, providing liquidity against $11.39 billion in total debt. The high debt load is typical for mortgage servicers due to advances and financing needs, but the company’s profitability and servicing asset value offer a cushion. Investors should monitor leverage ratios and interest coverage, especially in rising-rate environments.

Growth Trends And Dividend Policy

Growth is tied to mortgage origination volumes and servicing portfolio expansion, both sensitive to interest rates. The company has not instituted a dividend, prioritizing reinvestment and balance sheet flexibility. Future trends may hinge on housing market dynamics and its ability to maintain cost advantages in a competitive landscape.

Valuation And Market Expectations

The market likely values Mr. Cooper on its earnings stability and servicing rights, though the debt-heavy structure may weigh on multiples. Investors may price in expectations of sustained profitability and market share gains, balanced against macroeconomic risks in the housing sector.

Strategic Advantages And Outlook

Mr. Cooper’s strengths lie in its scalable platform, technology investments, and diversified revenue streams. The outlook depends on interest rate trends and housing demand, but its operational agility positions it to adapt. Risks include regulatory changes and economic downturns, but its market position provides a buffer against volatility.

Sources

Company filings (CIK: 0000933136), reported financials for FY 2024

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