AGNC - AGNC Investment Corp.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$11.00
DETAILS
HIGH:
$12.00
LOW:
$10.00
MEDIAN:
$11.00
CONSENSUS:
$11.00
UPSIDE:
26.15%
AlphaVal
Deterministic, archetype-aware fair value
Real Estate Investment Trust
85% confidence
Primary model: P/FFO × Default REIT Multiple
Adjust Assumptions
22.1x
$
Key Value Driver
FFO/share ($1.56) × default P/FFO multiple
Implied Market Multiple
5.6x
Plain-Language Summary
At $1.56 FFO/share with a 22x default REIT multiple, the base-case value is $26.79 per share. Dividend yield: 5.5%. 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)
$11.00
Analyst Range
$10.00 – $12.00
Divergence from AlphaVal
144%
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 yield of 5.5% is unusually high — make sure the company generates enough cash to keep paying it.
Dividend-based valuation: $8.95 (67% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $11.00 (from 35 analysts). Our estimate is 144% 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