Previous Close | $7.66 |
Intrinsic Value | $4.57 |
Upside potential | -40% |
Data is not available at this time.
Invesco Mortgage Capital Inc. (IVR) is a real estate investment trust (REIT) specializing in residential and commercial mortgage-backed securities (MBS) and mortgage loans. The company generates revenue primarily through interest income on its portfolio of agency and non-agency MBS, leveraging its expertise in credit analysis and risk management. IVR operates in a highly competitive sector, where its ability to navigate interest rate volatility and prepayment risks is critical to maintaining profitability. The firm’s market position is shaped by its selective investment approach, focusing on high-quality assets with attractive risk-adjusted returns. Unlike traditional mortgage REITs, IVR employs a hybrid strategy, balancing agency securities for liquidity with non-agency assets for yield enhancement. This dual focus allows it to capitalize on market dislocations while mitigating sector-specific risks. The company’s performance is closely tied to macroeconomic factors, including Federal Reserve policy and housing market trends, making its business model inherently cyclical yet strategically adaptable.
In FY 2024, IVR reported revenue of $79.6 million and net income of $59.9 million, translating to diluted EPS of $0.65. The company’s operating cash flow of $183.2 million underscores its ability to generate liquidity from its investment portfolio. With no capital expenditures, IVR maintains a lean operational structure, focusing solely on portfolio management and income generation. Its profitability metrics reflect the challenges of a rising rate environment, where spread compression can pressure margins.
IVR’s earnings power is driven by its interest income, which depends on the yield and duration of its MBS holdings. The absence of total debt suggests a conservative leverage profile, though this may limit returns in favorable markets. The firm’s capital efficiency is evident in its ability to sustain dividends while managing reinvestment risks, though its EPS of $0.65 indicates modest earnings relative to its dividend payout.
IVR’s balance sheet is marked by $73.4 million in cash and equivalents, providing liquidity for opportunistic investments. The lack of debt enhances financial flexibility but may also reflect cautious leverage management. The REIT’s financial health is stable, with no apparent solvency risks, though its reliance on market conditions for asset valuations introduces volatility.
IVR’s growth is tied to MBS market dynamics, with limited organic expansion opportunities. The company’s $1.54 annual dividend per share highlights its income-focused strategy, though the payout ratio suggests reliance on non-recurring gains or reserves. Dividend sustainability will depend on future interest income and portfolio performance, particularly in a potentially stabilizing rate environment.
IVR’s valuation reflects its niche as a mortgage REIT, with market expectations centered on yield stability rather than growth. The stock’s performance is likely to correlate with broader fixed-income trends, including spreads and prepayment activity. Investors may weigh its dividend yield against the risks of sector-specific headwinds, such as refinancing waves or credit deterioration.
IVR’s strategic advantage lies in its disciplined asset selection and hybrid portfolio approach, which balances risk and return. The outlook remains cautious, given macroeconomic uncertainties, but the firm’s liquidity and debt-free position provide resilience. Success will hinge on its ability to adapt to shifting rate environments while maintaining dividend coverage and portfolio quality.
Company filings (10-K), investor presentations
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 |