
Annaly Capital Management Inc
NYSE:NLY

Intrinsic Value
The intrinsic value of one
NLY
stock under the Base Case scenario is
55.34
USD.
Compared to the current market price of 17.9 USD,
Annaly Capital Management Inc
is
Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Annaly Capital Management Inc
Fundamental Analysis

Annaly’s heavy reliance on short-term borrowing to invest in long-duration mortgage-backed securities exposes it to significant interest-rate and yield-curve volatility, potentially compressing net interest margins severely in a rapidly rising rate environment.
Annaly’s scale and long track record in the agency mortgage-backed securities sector enable it to navigate interest-rate cycles more effectively than peers, offering protection against rapid shifts in funding costs.

Revenue & Expenses Breakdown
Annaly Capital Management Inc
Balance Sheet Decomposition
Annaly Capital Management Inc
Current Assets | 4.8B |
Cash & Short-Term Investments | 1.5B |
Receivables | 3.3B |
Non-Current Assets | 98.8B |
Long-Term Investments | 98.2B |
PP&E | 27.9m |
Intangibles | 9.4m |
Other Non-Current Assets | 574.9m |
Free Cash Flow Analysis
Annaly Capital Management Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Annaly Capital Management Inc
Revenue
|
5.8B
USD
|
Cost of Revenue
|
-4.6B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-171.4m
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-179.7m
USD
|
Net Income
|
847.4m
USD
|
NLY Profitability Score
Profitability Due Diligence
Annaly Capital Management Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Annaly Capital Management Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
NLY Solvency Score
Solvency Due Diligence
Annaly Capital Management Inc's solvency score is 8/100. The higher the solvency score, the more solvent the company is.

Score
Annaly Capital Management Inc's solvency score is 8/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NLY Price Targets Summary
Annaly Capital Management Inc
According to Wall Street analysts, the average 1-year price target for
NLY
is 21.62 USD
with a low forecast of 19.19 USD and a high forecast of 24.15 USD.
Dividends
Current shareholder yield for NLY 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?
The intrinsic value of one
NLY
stock under the Base Case scenario is
55.34
USD.
Compared to the current market price of 17.9 USD,
Annaly Capital Management Inc
is
Undervalued by 68%.