AGNC Investment Corp. logo AGNCL - AGNC Investment Corp.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 12
HOLD 12
SELL 1
STRONG
SELL
0
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 70.2% below fair value
Current Price $25.07
Bear Case $69.52 177.3% upside ($69.52 - $25.07) / $25.07 = 177.3% $4.73 FFO × 18x
Fair Value $84.07 235.3% upside ($84.07 - $25.07) / $25.07 = 235.3% $4.73 FFO × 22x
Bull Case $98.62 293.4% upside ($98.62 - $25.07) / $25.07 = 293.4% $4.73 FFO × 26x

Adjust Assumptions

22.1x
4.73$

Key Value Driver

FFO/share ($4.73) × default P/FFO multiple

Implied Market Multiple 5.3x

Plain-Language Summary

At $4.73 FFO/share with a 22x default REIT multiple, the base-case value is $84.07 per share. Dividend yield: 7.7%. DDM cross-check: $36.11.

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 7.7% is unusually high — make sure the company generates enough cash to keep paying it.
Dividend-based valuation: $36.11 (57% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.

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