AGNC Investment Corp. (AGNCO) Two-Stage Dividend Discount Model - Discounting Cash Flows
AGNC Investment Corp.
AGNCO (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 0.706 USD
Discounted terminal value 2.53 USD
Terminal value 4.03 USD
Dividend in stable phase 0.223 USD
EPS in stable phase -0.295 USD
Average historical Dividend Growth Rate 7.06%
Average historical Payout Ratio 617.1%
Average historical Return on Equity 2.42%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share 0.93 0.406 -0.215 -0.23 -0.247 -0.264 -0.283
Dividend per Share 1.85 2.24 0.163 0.174 0.187 0.2 0.214
Dividend Growth Rate 14.2% 21.08% -91.19% 7.06% 7.06% 7.06% 7.06%
Discounted Dividend 1.85 2.24 0.148 0.145 0.141 0.138 0.134

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019
Net Income 209.9 470 863 155 -1,190 749 -266 688
Equity 9,763 10,042 9,762 8,257 7,870 10,291 11,079 11,041
Return on Equity 2.43% 4.81% 10.45% 1.97% -11.56% 6.76% -2.41% 6.94%
Common Dividends 1,188 2,057 1,449 1,002 869.9 855.5 893.6
Payout Ratio 617% 551.3% 198.9% 3,133% -67.22% 131.7% -245.5%
Shares Outstanding 639.6 918.3 783.4 618.4 537 528.1 551.6 540.6
Reference Market Price 24.24 25.11 25.44 23.18 19.89 25.67 24.71 25.65
EPS 0.101 0.406 0.93 0.052 -2.41 1.23 -0.66 1.16
Dividend per Share 1.76 2.24 1.85 1.62 1.62 1.62 1.62
Dividend Growth Rate 17.64% 21.08% 14.2% 0% 0% 0%
Dividend Yield 7.37% 8.92% 7.27% 6.99% 8.14% 6.31% 6.56%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us