investorscraft@gmail.com

Intrinsic ValueEllington Credit Company (EARN)

Previous Close$5.46
Intrinsic Value
Upside potential
Previous Close
$5.46

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

Ellington Residential Mortgage REIT (EARN) operates as a real estate investment trust specializing in residential mortgage-backed securities (RMBS) and related investments. The company primarily focuses on acquiring and managing agency and non-agency RMBS, leveraging its expertise in credit analysis and structured finance to generate income from interest rate spreads and prepayment dynamics. EARN's strategy targets undervalued or distressed mortgage assets, aiming to capitalize on market dislocations and regulatory shifts in the housing finance sector. As a niche player in the mortgage REIT space, EARN differentiates itself through active portfolio management and a selective approach to risk-adjusted returns. The firm operates in a competitive landscape dominated by larger mortgage REITs but maintains agility by concentrating on specialized segments of the RMBS market. Its performance is closely tied to interest rate volatility, prepayment speeds, and broader housing market trends, requiring disciplined hedging strategies to mitigate risks.

Revenue Profitability And Efficiency

In FY 2024, EARN reported revenue of $15.1 million and net income of $6.6 million, translating to diluted EPS of $0.24. The company generated $9.1 million in operating cash flow, reflecting efficient cash conversion from its mortgage-backed securities portfolio. With no capital expenditures, EARN's operations are lean, focusing entirely on financial asset management rather than physical infrastructure.

Earnings Power And Capital Efficiency

EARN's earnings power stems from its ability to generate consistent interest income from its RMBS portfolio, supported by a disciplined hedging strategy. The absence of debt on its balance sheet enhances capital efficiency, allowing the company to allocate resources flexibly. The diluted EPS of $0.24 indicates modest but stable earnings capacity relative to its share count of 27.2 million.

Balance Sheet And Financial Health

EARN maintains a strong liquidity position with $31.8 million in cash and equivalents and no outstanding debt, underscoring its financial stability. The debt-free structure reduces interest rate risk and provides flexibility to capitalize on investment opportunities. This conservative balance sheet approach aligns with the company's focus on risk-managed returns in the volatile mortgage securities market.

Growth Trends And Dividend Policy

EARN's growth is tied to its ability to identify and acquire high-yielding mortgage assets in a competitive environment. The company pays a substantial dividend of $0.82 per share, reflecting its REIT structure and commitment to returning capital to shareholders. However, dividend sustainability depends on maintaining stable interest income and managing prepayment risks in its portfolio.

Valuation And Market Expectations

EARN's valuation is influenced by its niche focus on residential mortgage securities and its ability to navigate interest rate fluctuations. Market expectations likely center on its dividend yield and the stability of its income-generating assets, with investors weighing the trade-offs between yield and interest rate sensitivity.

Strategic Advantages And Outlook

EARN's strategic advantages include its specialized expertise in RMBS and a conservative balance sheet. The outlook hinges on interest rate trends and housing market conditions, with opportunities arising from market dislocations. The company's ability to adapt its portfolio to changing macroeconomic conditions will be critical to sustaining performance.

Sources

Company filings, CIK 0001560672

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