AGNCM — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($24.98)
DCF	$-142.55	-670.7%
Graham Number	—	—
Reverse DCF	—	—
DDM	$45.94	+83.9%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 546.1% / EPS: 772.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.11%

Computed WACC: 1.11%

Cost of equity (Re)11.73%(Rf 4.30% + β 1.35 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)9.42%

Debt weight (D/V)90.58%

Results

Intrinsic Value / share—

Current Price$24.98

Upside / Downside—

Net Debt (used)$68.11B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	764.4%	768.4%	772.4%	776.4%	780.4%
7.0%	$-142.55	$-142.55	$-142.55	$-142.55	$-142.55
8.0%	$-142.55	$-142.55	$-142.55	$-142.55	$-142.55
9.0%	$-142.55	$-142.55	$-142.55	$-142.55	$-142.55
10.0%	$-142.55	$-142.55	$-142.55	$-142.55	$-142.55
11.0%	$-142.55	$-142.55	$-142.55	$-142.55	$-142.55

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $-1.86

Book Value / share($)Yahoo: $9.41

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$24.98

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.11%

Terminal growth rate(%)

Computed WACC: 1.11%

Cost of equity (Re)11.73%(Rf 4.30% + β 1.35 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)9.42%

Debt weight (D/V)90.58%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$24.98

Implied Near-term FCF Growth—

Historical Revenue Growth546.1%

Historical Earnings Growth772.4%

Base FCF (TTM)—

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: $2.23

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$45.94

Current Price$24.98

Upside / Downside+83.9%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $68.11B

Results

Implied Equity Value / share$-142.55

Current Price$24.98

Upside / Downside-670.7%

Implied EV$0

← Overview Financial Statements ← Companies