investorscraft@gmail.com

Intrinsic ValueRocket Companies, Inc. (RKT)

Previous Close$17.93
Intrinsic Value
Upside potential
Previous Close
$17.93

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

Rocket Companies, Inc. operates as a fintech leader in the U.S. mortgage and financial services industry, primarily through its flagship brand, Rocket Mortgage. The company specializes in digital-first mortgage origination, offering a streamlined, tech-driven process that reduces friction for homebuyers. Its core revenue model relies on mortgage banking activities, including loan origination fees, servicing income, and gains on loan sales. Rocket Companies has carved a dominant position in the retail mortgage sector, leveraging proprietary technology to enhance customer experience and operational efficiency. The firm also diversifies into ancillary services like personal loans, auto loans, and real estate services, though mortgages remain its primary revenue driver. In a cyclical industry sensitive to interest rates, Rocket maintains competitive advantages through scale, brand recognition, and a vertically integrated platform that spans origination to servicing. Despite market volatility, it continues to invest in automation and AI to sustain its leadership in digital mortgage solutions.

Revenue Profitability And Efficiency

In FY 2024, Rocket Companies reported revenue of $5.40 billion, with net income of $29.4 million, reflecting margin pressures amid elevated interest rates. Diluted EPS stood at $0.21, while operating cash flow was negative ($2.63 billion), partly due to working capital adjustments in mortgage banking. Capital expenditures totaled $67.5 million, indicating disciplined investment in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power remains tied to mortgage origination volumes, which are cyclical and rate-sensitive. Negative operating cash flow highlights liquidity challenges in the reporting period, though its digital model supports scalability when volumes rebound. Rocket’s capital efficiency is moderated by high leverage, with total debt of $13.98 billion against $1.27 billion in cash.

Balance Sheet And Financial Health

Rocket’s balance sheet shows significant leverage, with total debt nearly 11x cash reserves. However, its mortgage servicing rights and loan portfolio provide collateralized assets. The firm’s liquidity position is manageable but requires careful monitoring given macroeconomic uncertainties in housing demand and refinancing activity.

Growth Trends And Dividend Policy

Growth is contingent on mortgage market conditions, with recent trends subdued due to higher rates. Rocket maintains a dividend policy, paying $0.80 per share annually, signaling confidence in cash flow stability despite cyclical headwinds. Long-term prospects hinge on market share gains and expansion into adjacent financial services.

Valuation And Market Expectations

The stock’s valuation reflects skepticism around near-term earnings recovery, with investors pricing in prolonged rate pressures. Market expectations are muted, though Rocket’s tech-driven model positions it well for a refinancing rebound when rates decline.

Strategic Advantages And Outlook

Rocket’s strategic advantages include its digital platform, brand strength, and operational scale. The outlook remains cautious due to macroeconomic risks, but its focus on automation and customer acquisition efficiency could drive outperformance in a normalized rate environment.

Sources

Company 10-K, investor disclosures

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