investorscraft@gmail.com

Intrinsic ValueAnnaly Capital Management, Inc. (NLY)

Previous Close$23.00
Intrinsic Value
Upside potential
Previous Close
$23.00

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

Annaly Capital Management, Inc. is a leading mortgage real estate investment trust (mREIT) specializing in agency mortgage-backed securities (MBS), residential and commercial mortgage loans, and related derivatives. The company generates revenue primarily through the spread between interest income from its investments and financing costs, leveraging its expertise in interest rate risk management and credit analysis. Annaly operates in a highly cyclical sector, where its performance is closely tied to macroeconomic factors such as Federal Reserve policy, housing market trends, and yield curve dynamics. The firm distinguishes itself through its disciplined capital allocation, diversified portfolio, and active hedging strategies, positioning it as a key player in the agency MBS market. Its focus on high-quality, government-backed securities provides relative stability compared to non-agency mREITs, though it remains exposed to prepayment risks and interest rate volatility. Annaly’s scale and liquidity management capabilities allow it to navigate market dislocations effectively, reinforcing its competitive edge in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2024, Annaly reported revenue of $1.20 billion and net income of $1.00 billion, translating to diluted EPS of $1.62. The company’s operating cash flow of $3.31 billion underscores its ability to generate liquidity from its investment portfolio, though capital expenditures of -$863 million reflect significant portfolio adjustments. These metrics highlight Annaly’s operational efficiency in a challenging rate environment, where spreads and hedging effectiveness are critical.

Earnings Power And Capital Efficiency

Annaly’s earnings power is driven by its ability to maintain stable net interest margins despite interest rate fluctuations. The firm’s capital efficiency is evident in its leveraged balance sheet, where strategic debt deployment amplifies returns on equity. However, reliance on short-term financing introduces refinancing risks, necessitating robust liquidity management to sustain dividend payouts and reinvestment capacity.

Balance Sheet And Financial Health

Annaly’s balance sheet shows $285 million in cash against $21.45 billion in total debt, reflecting its leveraged structure. While the debt load is substantial, the agency MBS focus mitigates credit risk. The company’s financial health hinges on maintaining adequate liquidity buffers and hedging coverage to withstand market shocks, particularly in volatile rate environments.

Growth Trends And Dividend Policy

Annaly’s growth is tied to spreads and portfolio repositioning rather than traditional top-line expansion. The firm paid a dividend of $2.65 per share in FY 2024, aligning with its income-focused mandate. Dividend sustainability depends on stable net interest income and disciplined hedging, though yield compression in agency MBS could pressure future payouts.

Valuation And Market Expectations

The market values Annaly based on its dividend yield and book value stability. Current metrics reflect expectations of moderate spread compression and Fed policy normalization. Investor sentiment is cautious given the sector’s sensitivity to rate cycles, but Annaly’s hedging strategy provides relative downside protection.

Strategic Advantages And Outlook

Annaly’s strategic advantages include its scale, liquidity management, and agency MBS expertise. The outlook remains contingent on macroeconomic trends, with potential opportunities in dislocated markets. However, prolonged rate volatility or housing market weakness could challenge profitability. The firm’s adaptive portfolio management will be critical to navigating these risks.

Sources

Company filings (10-K), investor presentations

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