AlphaMadera's AlphaVal page classifies New Residential Investment Corp. as a Real Estate Investment Trust business and values it using P/FFO × Default REIT Multiple, then compares the result to the current market price to flag NRZ as undervalued, fairly valued, or overvalued.

What is New Residential Investment Corp.'s fair value?

Fair value for NRZ comes from a P/FFO × Default REIT Multiple model -- the approach AlphaVal selected for this company's Real Estate Investment Trust classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value NRZ?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. NRZ was classified as Real Estate Investment Trust and is valued using P/FFO × Default REIT Multiple, built from NRZ's most recent reported fundamentals.

NRZ - New Residential Investment Corp.

Price: -- -- | CONSENSUS: Buy DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Default REIT Multiple

Valuation Signal Undervalued Strong

Trading 54.8% below fair value

Current Price $10.89

Bear Case $20.01 83.7% upside ($20.01 - $10.89) / $10.89 = 83.7% $1.20 FFO × 18x

Fair Value $24.11 121.4% upside ($24.11 - $10.89) / $10.89 = 121.4% $1.20 FFO × 22x

Bull Case $28.22 159.1% upside ($28.22 - $10.89) / $10.89 = 159.1% $1.20 FFO × 26x

Adjust Assumptions

P/FFO Multiple

22.1x

FFO per Share

1.2$

Key Value Driver

FFO/share ($1.20) × default P/FFO multiple

Terminal Value % of EV

Implied Market Multiple 9.1x

Market is pricing in (growth)

Plain-Language Summary

At $1.20 FFO/share with a 22x default REIT multiple, the base-case value is $24.11 per share. Dividend yield: 9.2%. DDM cross-check: $18.64.

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 9.2% is unusually high — make sure the company generates enough cash to keep paying it.

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