AGNC Investment Corp. logo AGNCN - AGNC Investment Corp.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 15
HOLD 15
SELL 3
STRONG
SELL
0
| PRICE TARGET: $12.00 DETAILS
HIGH: $12.00
LOW: $12.00
MEDIAN: $12.00
CONSENSUS: $12.00
DOWNSIDE: 53.43%
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 72.7% below fair value
Current Price $25.77
Bear Case $78.75 205.6% upside ($78.75 - $25.77) / $25.77 = 205.6% $5.38 FFO × 18x
Fair Value $94.52 266.8% upside ($94.52 - $25.77) / $25.77 = 266.8% $5.38 FFO × 22x
Bull Case $110.31 328.0% upside ($110.31 - $25.77) / $25.77 = 328.0% $5.38 FFO × 26x

Adjust Assumptions

22.1x
5.38$

Key Value Driver

FFO/share ($5.38) × default P/FFO multiple

Implied Market Multiple 4.8x

Plain-Language Summary

Our base-case estimate uses P/FFO × Default REIT Multiple. We then blend that result with the average analyst price target of $12.00 from 33 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $94.52 per share.

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 9.3% is unusually high — make sure the company generates enough cash to keep paying it.
Wall Street's average price target is $12.00 (from 33 analysts). Our estimate is 982% 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