investorscraft@gmail.com

Intrinsic ValueAG Mortgage Investment Trust, Inc. (MITT)

Previous Close$8.60
Intrinsic Value
Upside potential
Previous Close
$8.60

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

AG Mortgage Investment Trust, Inc. (MITT) operates as a mortgage real estate investment trust (mREIT) specializing in residential and commercial mortgage-backed securities (RMBS and CMBS), credit risk transfer securities, and other mortgage-related assets. The company generates revenue primarily through interest income on its investment portfolio, leveraging its expertise in structured finance to capitalize on market inefficiencies. MITT focuses on agency and non-agency MBS, balancing risk-adjusted returns with liquidity management. Its market position is defined by a selective, value-driven approach to asset acquisition, targeting undervalued or distressed opportunities in the mortgage sector. The firm differentiates itself through active portfolio management and hedging strategies to mitigate interest rate and credit risks. MITT operates in a competitive landscape dominated by larger mREITs but maintains agility by concentrating on niche segments with higher yield potential. The company’s success hinges on its ability to navigate macroeconomic volatility while optimizing leverage and funding costs.

Revenue Profitability And Efficiency

In FY 2024, MITT reported revenue of $75.3 million and net income of $55.7 million, translating to diluted EPS of $1.23. The absence of capital expenditures underscores its asset-light model, while operating cash flow of $55.8 million reflects efficient income generation from its mortgage-backed securities portfolio. The firm’s profitability is closely tied to interest rate spreads and prepayment risks inherent to its holdings.

Earnings Power And Capital Efficiency

MITT’s earnings power is driven by its ability to maintain stable net interest margins despite market fluctuations. The company’s capital efficiency is evident in its leverage strategy, with total debt of $6.33 billion against $118.7 million in cash. This structure amplifies returns but requires disciplined risk management to sustain profitability in volatile rate environments.

Balance Sheet And Financial Health

The balance sheet shows $118.7 million in cash against significant debt obligations, reflecting the leveraged nature of mREITs. MITT’s financial health depends on refinancing capabilities and asset performance, with liquidity supported by its MBS portfolio’s marketability. The high debt-to-equity ratio is typical for the sector but necessitates vigilant liquidity monitoring.

Growth Trends And Dividend Policy

MITT’s growth is tied to opportunistic asset acquisitions and spread income. The dividend of $0.77 per share indicates a focus on income distribution, though sustainability relies on stable interest income and hedging effectiveness. Historical trends suggest cautious expansion, prioritizing yield over aggressive balance sheet growth.

Valuation And Market Expectations

The market likely prices MITT based on book value multiples and dividend yield, with expectations anchored to interest rate trajectories. Valuation metrics should account for the inherent volatility of mortgage spreads and prepayment risks influencing its asset valuations.

Strategic Advantages And Outlook

MITT’s strategic edge lies in its nimble asset selection and hedging proficiency. The outlook remains contingent on macroeconomic stability, with rising rates posing challenges but also creating opportunities for discounted asset purchases. Success will hinge on maintaining disciplined leverage and adapting to regulatory or market shifts in the mortgage sector.

Sources

10-K filing, CIK 0001514281

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