AGNC Investment Corp. logo AGNC - AGNC Investment Corp.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 11
HOLD 21
SELL 3
STRONG
SELL
0
| PRICE TARGET: $11.67 DETAILS
HIGH: $12.00
LOW: $11.00
MEDIAN: $12.00
CONSENSUS: $11.67
UPSIDE: 9.89%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Default REIT Multiple

Valuation Signal Undervalued Strong
Trading 61.5% below fair value
Current Price $10.62
Bear Case $22.78 114.5% upside ($22.78 - $10.62) / $10.62 = 114.5% $1.61 FFO × 18x
Fair Value $27.57 159.6% upside ($27.57 - $10.62) / $10.62 = 159.6% $1.61 FFO × 22x
Bull Case $32.37 204.8% upside ($32.37 - $10.62) / $10.62 = 204.8% $1.61 FFO × 26x

Adjust Assumptions

22.1x
1.61$

Key Value Driver

FFO/share ($1.61) × default P/FFO multiple

Implied Market Multiple 6.6x

Plain-Language Summary

At $1.61 FFO/share with a 22x default REIT multiple, the base-case value is $27.57 per share. Dividend yield: 4.5%. DDM cross-check: $8.95.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (35 analysts) $11.67
Analyst Range $11.00 – $12.00
Divergence from AlphaVal 136%

Warnings

Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend-based valuation: $8.95 (68% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $11.67 (from 35 analysts). Our estimate is 136% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify