0K76 Intrinsic Valuation and Fundamental Analysis - New Residential Investment Corp - Alpha Spread
N

New Residential Investment Corp
LSE:0K76

Watchlist Manager
New Residential Investment Corp
LSE:0K76
Watchlist
Price: 11.5688 USD 0.26% Market Closed
Market Cap: 481.4B USD
Have any thoughts about
New Residential Investment Corp?
Write Note

Intrinsic Value

The intrinsic value of one 0K76 stock under the Base Case scenario is 0.3934 USD. Compared to the current market price of 11.5688 USD, New Residential Investment Corp is Overvalued by 97%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

0K76 Intrinsic Value
0.3934 USD
Overvaluation 97%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case
How do you feel about 0K76?
Bearish
Neutral
Bullish

Valuation Backtest
New Residential Investment Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling 0K76 based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

AI Assistant
AI Assistant
Ask me anything about New Residential Investment Corp

Provide an overview of the primary business activities
of New Residential Investment Corp.

What unique competitive advantages
does New Residential Investment Corp hold over its rivals?

What risks and challenges
does New Residential Investment Corp face in the near future?

Summarize the latest earnings call
of New Residential Investment Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for New Residential Investment Corp.

Provide P/S
for New Residential Investment Corp.

Provide P/E
for New Residential Investment Corp.

Provide P/OCF
for New Residential Investment Corp.

Provide P/FCFE
for New Residential Investment Corp.

Provide P/B
for New Residential Investment Corp.

Provide EV/S
for New Residential Investment Corp.

Provide EV/GP
for New Residential Investment Corp.

Provide EV/EBITDA
for New Residential Investment Corp.

Provide EV/EBIT
for New Residential Investment Corp.

Provide EV/OCF
for New Residential Investment Corp.

Provide EV/FCFF
for New Residential Investment Corp.

Provide EV/IC
for New Residential Investment Corp.

Show me price targets
for New Residential Investment Corp made by professional analysts.

What are the Revenue projections
for New Residential Investment Corp?

How accurate were the past Revenue estimates
for New Residential Investment Corp?

What are the Net Income projections
for New Residential Investment Corp?

How accurate were the past Net Income estimates
for New Residential Investment Corp?

What are the EPS projections
for New Residential Investment Corp?

How accurate were the past EPS estimates
for New Residential Investment Corp?

What are the EBIT projections
for New Residential Investment Corp?

How accurate were the past EBIT estimates
for New Residential Investment Corp?

Compare the revenue forecasts
for New Residential Investment Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of New Residential Investment Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of New Residential Investment Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of New Residential Investment Corp compared to its peers.

Compare the P/E ratios
of New Residential Investment Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing New Residential Investment Corp with its peers.

Analyze the financial leverage
of New Residential Investment Corp compared to its main competitors.

Show all profitability ratios
for New Residential Investment Corp.

Provide ROE
for New Residential Investment Corp.

Provide ROA
for New Residential Investment Corp.

Provide ROIC
for New Residential Investment Corp.

Provide ROCE
for New Residential Investment Corp.

Provide Gross Margin
for New Residential Investment Corp.

Provide Operating Margin
for New Residential Investment Corp.

Provide Net Margin
for New Residential Investment Corp.

Provide FCF Margin
for New Residential Investment Corp.

Show all solvency ratios
for New Residential Investment Corp.

Provide D/E Ratio
for New Residential Investment Corp.

Provide D/A Ratio
for New Residential Investment Corp.

Provide Interest Coverage Ratio
for New Residential Investment Corp.

Provide Altman Z-Score Ratio
for New Residential Investment Corp.

Provide Quick Ratio
for New Residential Investment Corp.

Provide Current Ratio
for New Residential Investment Corp.

Provide Cash Ratio
for New Residential Investment Corp.

What is the historical Revenue growth
over the last 5 years for New Residential Investment Corp?

What is the historical Net Income growth
over the last 5 years for New Residential Investment Corp?

What is the current Free Cash Flow
of New Residential Investment Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for New Residential Investment Corp.

Business Breakdown

New Residential Investment Corp. is a dynamic player within the real estate investment sector, having carved a niche for itself in the mortgage and housing market. Founded in 2011 and headquartered in New York City, New Residential focuses on acquiring and managing a diverse portfolio of residential mortgage-related assets. Its strategic emphasis on utilizing a range of investment vehicles, including mortgage servicing rights (MSRs) and residential mortgage-backed securities (RMBS), allows the company to capitalize on the evolving landscape of the housing market. With a commitment to maximizing shareholder value through prudent asset management and opportunistic acquisitions, New Residential...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
New Residential Investment Corp

Current Assets 1.7B
Cash & Short-Term Investments 1.2B
Receivables 364.9m
Other Current Assets 68.7m
Non-Current Assets 40.3B
Long-Term Investments 27.3B
PP&E 142.4m
Intangibles 496.8m
Other Non-Current Assets 12.4B
Current Liabilities 13B
Accounts Payable 201.5m
Accrued Liabilities 2.1B
Short-Term Debt 10.6B
Other Current Liabilities 139m
Non-Current Liabilities 21.7B
Long-Term Debt 19.3B
Other Non-Current Liabilities 2.3B
Efficiency

Earnings Waterfall
New Residential Investment Corp

Revenue
4.4B USD
Cost of Revenue
-1.7B USD
Gross Profit
2.7B USD
Operating Expenses
-1.7B USD
Operating Income
1B USD
Other Expenses
-439.2m USD
Net Income
581.2m USD

Free Cash Flow Analysis
New Residential Investment Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Rithm Capital had an impressive quarter, delivering strong contributions across its business lines. Newrez, the mortgage company, saw its servicing portfolio grow significantly, adding $56 billion in owned servicing and $100 billion in third-party servicing. Genesis Capital's production volume exceeded $300 million, expecting to hit $3 billion in production this year. Additionally, the Company closed significant transactions, including acquiring SLS and Great Ajax. With the Fed expected to lower rates in September, Rithm Capital anticipates reduced borrowing costs, enhancing future earnings. Overall, the Company is well-positioned for growth, focusing on operational excellence and strategic acquisitions.

What is Earnings Call?
Fundamental Scores

0K76 Profitability Score
Profitability Due Diligence

New Residential Investment Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Negative Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
57/100
Profitability
Score

New Residential Investment Corp's profitability score is 57/100. 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 29/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
29/100
Solvency
Score

New Residential Investment Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

0K76 Price Targets Summary
New Residential Investment Corp

Wall Street analysts forecast 0K76 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for 0K76 is 13.1565 USD with a low forecast of 12.0676 USD and a high forecast of 14.6365 USD.

Lowest
Price Target
12.0676 USD
4% Upside
Average
Price Target
13.1565 USD
14% Upside
Highest
Price Target
14.6365 USD
27% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for 0K76?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for 0K76 is .

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?

Shareholder Yield
Want to learn more about 0K76 dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

0K76 Price
New Residential Investment Corp

1M 1M
+5%
6M 6M
+4%
1Y 1Y
+14%
3Y 3Y
+29%
5Y 5Y
+1%
10Y 10Y
+23%
Annual Price Range
11.5688
52w Low
8.8991
52w High
11.8595
Price Metrics
Average Annual Return -5.46%
Standard Deviation of Annual Returns 27.08%
Max Drawdown -66%
Shares Statistics
Market Capitalization 481.4B USD
Shares Outstanding 41 614 126 720
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

New Residential Investment Corp

Country

United States of America

Industry

Real Estate

Market Cap

481.4B USD

Dividend Yield

8.64%

Description

New Residential Investment Corp. is a real estate investment trust, which aims to generate long-term value for investors by investing in mortgage related assets, including operating companies, that offer attractive risk-adjusted returns. The company is headquartered in New York City, New York and currently employs 12,296 full-time employees. The company went IPO on 2013-05-02. Its portfolio is composed of mortgage servicing rights, mortgage origination and servicing companies (including ancillary mortgage services businesses), residential mortgage-backed securities, properties and loans, consumer loans, and other opportunistic investments. The Company’s segments include Origination, Servicing, MSR Related Investments, Residential Securities, Properties and Loans, Consumer Loans, and Mortgage Loans. The firm's investment portfolio includes servicing related investments, which includes operating entities, servicing related businesses, mortgage servicing rights (MSRs) and MSR financing receivables, excess MSRs; residential securities, properties, and loans, which includes real estate securities (RMBS), call rights, single-family rental properties, residential mortgage loans; consumer loans, and mortgage loans receivable.

Contact

NEW YORK
New York City
1345 Avenue of the Americas
+12124793195.0
www.newresi.com

IPO

2013-05-02

Employees

12 296

Officers

See Also

Discover More
What is the Intrinsic Value of one 0K76 stock?

The intrinsic value of one 0K76 stock under the Base Case scenario is 0.3934 USD.

Is 0K76 stock undervalued or overvalued?

Compared to the current market price of 11.5688 USD, New Residential Investment Corp is Overvalued by 97%.

Back to Top