investorscraft@gmail.com

Intrinsic ValueFederal Home Loan Mortgage Corporation (FHL.DE)

Previous Close6.20
Intrinsic Value
Upside potential
Previous Close
6.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Federal Home Loan Mortgage Corporation (Freddie Mac) is a cornerstone of the U.S. secondary mortgage market, facilitating liquidity and stability in housing finance. The company operates through two primary segments: Single-family and Multifamily. The Single-family segment purchases, securitizes, and guarantees mortgages, serving a diverse clientele including banks, credit unions, and non-depository institutions. The Multifamily segment focuses on multifamily loans and securities, catering to institutional investors and lenders. Freddie Mac plays a critical role in the U.S. housing ecosystem by providing mortgage credit availability, particularly for low- and moderate-income borrowers. Its government-sponsored enterprise (GSE) status affords it a unique market position, balancing public mission with private enterprise. The company’s securitization activities and credit risk transfer products enhance market efficiency while mitigating systemic risks. Despite competition from private-label securities and other GSEs like Fannie Mae, Freddie Mac maintains a dominant share due to its scale, regulatory backing, and deep integration into the mortgage finance infrastructure.

Revenue Profitability And Efficiency

In FY 2023, Freddie Mac reported revenue of €21.23 billion, reflecting its substantial role in mortgage securitization and guarantees. However, the company posted a net loss of €166 million, with diluted EPS of -€0.0513, indicating challenges in profitability. Operating cash flow stood at €7.62 billion, underscoring robust cash generation from core activities. The absence of capital expenditures suggests a capital-light model focused on financial intermediation rather than physical assets.

Earnings Power And Capital Efficiency

Freddie Mac’s earnings power is heavily influenced by interest rate movements and credit risk management. The negative net income in 2023 highlights sensitivity to macroeconomic conditions, including mortgage spread volatility and provisioning. The company’s capital efficiency is constrained by its massive debt load (€3.21 trillion), though its GSE status provides access to low-cost funding. Operating cash flow remains strong, supporting liquidity needs.

Balance Sheet And Financial Health

Freddie Mac’s balance sheet is characterized by significant leverage, with total debt of €3.21 trillion dwarfing its €5.04 billion in cash. This structure is typical for a mortgage financier but necessitates prudent risk management. The company’s financial health is underpinned by implicit government support, though its equity position remains thin relative to obligations. Liquidity is adequate, with operating cash flow covering short-term needs.

Growth Trends And Dividend Policy

Growth is tied to U.S. housing market dynamics, with single-family and multifamily loan volumes driving performance. The company did not pay dividends in 2023, consistent with its focus on capital retention post-conservatorship. Future growth may hinge on regulatory reforms and housing policy shifts, though near-term trends are likely muted given macroeconomic headwinds.

Valuation And Market Expectations

With a market cap of €4.03 billion, Freddie Mac trades at a steep discount to its book value, reflecting investor concerns over profitability and regulatory uncertainty. The beta of 1.67 indicates high sensitivity to market movements. Valuation metrics suggest muted expectations, with the market pricing in limited earnings recovery amid a challenging rate environment.

Strategic Advantages And Outlook

Freddie Mac’s strategic advantages include its GSE status, scale, and entrenched role in housing finance. However, its outlook is clouded by regulatory ambiguity and interest rate risks. Long-term viability depends on policy stability and its ability to adapt to evolving mortgage markets. The company remains a systemic player, but profitability may remain volatile in the near term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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