US · AOMR
Angel Oak Mortgage, Inc.
- Sector
- Real Estate · REIT - Mortgage
- Headquarters
- Atlanta, GA 30326
- Website
- angeloakreit.com
Price · as of 2025-12-31
$8.13
Market cap 208.41M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $1.00 | -87.75% |
| Graham Formula(GF) | $296.06 | +3,541.54% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $4.59 | ||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $8.55 | $3,166.17 | $223,314.78 | $19.81 | $300.16 |
| 2022 | $4.83 | $145.85 | $0.00 | $0.00 | $3,437.74 |
| 2023 | $8.00 | $171.81 | $29.94 | $0.00 | |
| 2024 | $8.47 | $113.46 | $23.54 | $0.00 | $2.62 |
| 2025 | $1.00 | $296.06 |
AI valuation
Our deep-learning model estimates Angel Oak Mortgage, Inc.'s (AOMR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $8.13
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
$1.00
-87.75% upside
Graham Formula
$296.06
+3,541.54% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AOMR | Angel Oak Mortgage, Inc. | $8.23 | 208.41M | — | — | -88% | +3,497% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| ACRE | Ares Commercial Real Esta… | $4.98 | 276.3M | +471% | -24% | — | — | -316.42 | 0.56 | 3.34 | 18.57 | — | 0.58 | 57.36% | 72.39% | -1.06% | -0.17% | 3.89% | -0.05% | 2.06 | 0.95 | 0.08 | 0.05 | 14.51 | -9744.00% | -279.00% | -4452.00% | 6.91% | 0.02 | 1.24% | 13.67% | -4324.90% | 45.34% | 21.10 | 66.09 | 15.27 | -0.53 |
| ARI | Apollo Commercial Real Es… | $10.99 | 1.46B | +211% | -31% | -88% | -23% | 11.69 | 0.80 | 2.09 | 15.48 | — | 0.80 | 80.05% | 65.36% | 17.84% | 6.79% | 5.27% | 1.38% | 4.27 | 1.01 | 0.30 | 0.30 | 13.00 | -18351.00% | 128.00% | 3759.00% | 2.86% | 0.20 | 0.48% | 10.36% | 121.20% | 10.36% | 19.94 | 218.85 | 13.03 | 0.16 |
| CHMI | Cherry Hill Mortgage Inve… | $2.42 | 88.91M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| CMTG | Claros Mortgage Trust, In… | $2.35 | 329.51M | +934% | -61% | — | — | — | 0.21 | 1.61 | 306.54 | — | 0.21 | 38.26% | -224.83% | -242.53% | 0.00% | -8.02% | 0.00% | 2.05 | -13.67 | 1.80 | 1.79 | 276.35 | 11750.00% | 1815.00% | -13990.00% | -10.22% | -0.01 | -0.59% | 0.00% | — | 559.97% | -7.27 | -99.35 | 16.35 | -0.14 |
| EARN | Ellington Credit Company | $4.92 | 184.84M | +1,380% | +330,584% | — | -100% | 22.55 | 0.77 | 2.93 | 95.78 | — | 0.77 | 31.34% | 14.00% | 13.00% | 3.99% | 0.85% | 0.74% | 2.91 | 0.20 | 0.13 | 0.13 | 74.85 | -2258.00% | -845.00% | -19092.00% | 6.14% | 0.02 | 1.17% | 14.96% | 337.30% | 122.60% | 95.78 | 74.59 | 13.41 | -0.79 |
| EFC | Ellington Financial Inc. | $13.59 | 1.35B | — | — | — | +1,433% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| GPMT | Granite Point Mortgage Tr… | $1.50 | 71.88M | +3,607% | -41% | — | — | -2.08 | 0.16 | 0.59 | 20.64 | — | 0.16 | 83.02% | 43.59% | -28.33% | -7.02% | 3.47% | -2.13% | 2.09 | 0.65 | 0.20 | 3.60 | 18.89 | -7370.00% | -18777.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 362.67% | 18.54 | — | 8.08 | -0.51 |
| IVR | Invesco Mortgage Capital … | $7.87 | 563.83M | +1,482% | +11% | — | +117% | 5.47 | 0.70 | 1.63 | 19.05 | 4.04 | 0.70 | 96.67% | 94.54% | 29.82% | 13.25% | 5.39% | 1.67% | 7.05 | 1.46 | 0.04 | 0.01 | 17.32 | 13538.00% | 32702.00% | -1424.00% | 28.34% | 0.03 | 2.64% | 0.00% | 0.00% | 0.00% | 19.05 | 38.94 | 18.01 | -1.50 |
| KREF | KKR Real Estate Finance T… | $6.70 | 430.81M | +629% | +3% | — | +44% | -9.59 | 0.41 | 1.06 | 18.53 | — | 0.41 | 88.30% | 59.31% | -10.27% | -4.01% | 4.54% | -0.79% | 4.00 | 0.84 | 0.32 | 0.32 | 16.76 | -65263.00% | -2272.00% | -4641.00% | 13.77% | 0.21 | 1.12% | 18.20% | -174.60% | 65.31% | 18.75 | 76.36 | 11.12 | 0.11 |
| MFA | MFA Financial, Inc. | $9.60 | 980.1M | +278% | -57% | +106% | +3,663% | 6.00 | 0.58 | 1.21 | 1.23 | 5.72 | 0.58 | 96.18% | 78.84% | 20.20% | 9.64% | 11.21% | 1.45% | 0.00 | 1.34 | — | — | -0.31 | 10488.00% | 21302.00% | -6190.00% | 7.19% | — | 1.24% | 3.80% | 22.80% | 860.43% | 1.23 | 11.12 | 0.97 | 0.11 |
| MITT | TPG Mortgage Investment T… | $7.79 | 247.75M | +2,812% | -58% | -51% | +341% | 5.19 | 0.45 | 0.53 | 17.38 | — | 0.45 | 94.73% | 96.86% | 10.30% | 8.82% | 5.86% | 0.62% | 14.45 | 1.13 | 0.09 | 0.09 | 16.85 | -2683.00% | 1440.00% | 668.00% | 23.60% | 0.07 | 0.78% | 9.69% | 50.30% | 9.69% | 18.08 | 138.94 | 17.51 | 0.06 |
| PMT | PennyMac Mortgage Investm… | $10.53 | 918.24M | +1,776% | -46% | — | +1,400% | 8.29 | 0.56 | 0.61 | 20.42 | — | -0.60 | 91.61% | 78.96% | 7.33% | 6.68% | 5.31% | 0.72% | 10.12 | 1.58 | 0.03 | 0.06 | 19.52 | -2774.00% | 24581.00% | -10521.00% | 13.42% | 0.02 | 0.86% | 17.09% | 141.70% | 17.19% | 14.29 | 138.40 | 11.29 | -0.15 |
| RC | Ready Capital Corporation | $1.80 | 297.39M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| RWT | Redwood Trust, Inc. | $5.36 | 671.16M | +3,965% | -54% | — | — | -9.83 | 0.70 | 3.88 | -848.93 | — | 0.73 | 138.96% | -12.95% | -39.48% | -6.45% | -0.11% | -0.33% | 22.69 | -1.27 | — | — | -823.21 | -29688.00% | -2686.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | -988.99 | — | 128.12 | 1.05 |
| TWO | Two Harbors Investment Co… | $12.38 | 1.3B | +606% | +13% | — | +571% | -2.34 | 0.59 | 1.12 | 5.39 | — | -1.68 | 98.66% | 44.15% | -47.70% | -23.24% | 14.27% | -3.94% | 4.79 | 0.86 | 0.19 | 0.97 | 18.36 | -28397.00% | 1260.00% | -11734.00% | -1.42% | 0.01 | -0.51% | 20.91% | -49.00% | 21.08% | 5.39 | -150.52 | 2.38 | -1.01 |
About Angel Oak Mortgage, Inc.
Angel Oak Mortgage, Inc., a real estate finance company, focuses on acquiring and investing in first lien non- qualified mortgage loans and other mortgage-related assets in the United States mortgage market. The company qualifies as a real estate investment trust for federal income tax purposes. It generally would not be subject to federal corporate income taxes if it distributes at least 90% of its taxable income to its stockholders. Angel Oak Mortgage, Inc. was incorporated in 2018 and is headquartered in Atlanta, Georgia.
- CEO
- Sreeniwas Vikram Prabhu
- Employees
- 300
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $8.13) − 1 = — (DCF, example).