New Residential Investment Corp
LSE:0K76
Intrinsic Value
The intrinsic value of one 0K76 stock under the Base Case scenario is hidden USD. Compared to the current market price of 10.238 USD, New Residential Investment Corp is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
New Residential Investment Corp
Fundamental Analysis
Rising interest rates and accelerated prepayment speeds could erode the value of New Residential’s mortgage servicing rights portfolio, causing a drop in servicing income and pressured distributable earnings.
New Residential’s substantial investments in mortgage servicing rights should benefit from stable or rising interest rates, as slower refinancing activity boosts the longevity of servicing streams and supports earnings.

Revenue & Expenses Breakdown
New Residential Investment Corp
Balance Sheet Decomposition
New Residential Investment Corp
Current Assets | 2.1B |
Cash & Short-Term Investments | 1.5B |
Receivables | 593.1m |
Other Current Assets | 59.2m |
Non-Current Assets | 43.9B |
Long-Term Investments | 29.9B |
PP&E | 169.7m |
Intangibles | 465.8m |
Other Non-Current Assets | 13.4B |
Free Cash Flow Analysis
New Residential Investment Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
New Residential Investment Corp
Revenue
|
5.1B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
3.3B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
1.3B
USD
|
Other Expenses
|
-427.4m
USD
|
Net Income
|
835m
USD
|
0K76 Profitability Score
Profitability Due Diligence
New Residential Investment Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
New Residential Investment Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.
0K76 Solvency Score
Solvency Due Diligence
New Residential Investment Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
New Residential Investment Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
0K76 Price Targets Summary
New Residential Investment Corp
According to Wall Street analysts, the average 1-year price target for 0K76 is 13.407 USD with a low forecast of 12.502 USD and a high forecast of 14.557 USD.
Dividends
Current shareholder yield for 0K76 is hidden .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one 0K76 stock under the Base Case scenario is hidden USD.
Compared to the current market price of 10.238 USD, New Residential Investment Corp is hidden .