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: $11.00 DETAILS
HIGH: $12.00
LOW: $10.00
MEDIAN: $11.00
CONSENSUS: $11.00
UPSIDE: 26.15%
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 67.4% below fair value
Current Price $8.72
Bear Case $22.13 153.8% upside ($22.13 - $8.72) / $8.72 = 153.8% $1.56 FFO × 18x
Fair Value $26.79 207.2% upside ($26.79 - $8.72) / $8.72 = 207.2% $1.56 FFO × 22x
Bull Case $31.44 260.6% upside ($31.44 - $8.72) / $8.72 = 260.6% $1.56 FFO × 26x

Adjust Assumptions

22.1x
1.56$

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.
ℹ Dividend-based valuation: $8.95 (67% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
ℹ 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