investorscraft@gmail.com

Intrinsic Value of New York Mortgage Trust, Inc. (NYMT)

Previous Close$6.65
Intrinsic Value
Upside potential
Previous Close
$6.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

New York Mortgage Trust, Inc. (NYMT) operates as a real estate investment trust (REIT) specializing in mortgage-related assets, including residential and commercial mortgage-backed securities, multi-family loans, and other credit instruments. The company generates revenue primarily through interest income from its diversified portfolio, leveraging its expertise in structured finance and risk management. NYMT focuses on opportunistic investments in undervalued or distressed mortgage assets, aiming to capitalize on market dislocations and yield spreads. Its market position is defined by a niche strategy targeting high-yield, non-agency mortgage securities, which differentiates it from traditional agency-focused REITs. The firm operates in a cyclical sector sensitive to interest rate fluctuations and housing market dynamics, requiring active portfolio management to mitigate risks. NYMT’s competitive edge lies in its ability to identify mispriced assets and optimize capital allocation across varying economic conditions, though its performance is closely tied to broader credit markets and liquidity conditions.

Revenue Profitability And Efficiency

In FY 2024, NYMT reported revenue of $83.9 million, reflecting its interest-driven income model, but posted a net loss of $62.0 million, underscoring challenges in asset yield compression or credit costs. Operating cash flow of $14.1 million suggests some liquidity generation, though capital expenditures were negligible, typical for a REIT. The diluted EPS of -$1.14 highlights profitability pressures amid a high-rate environment.

Earnings Power And Capital Efficiency

NYMT’s earnings power is constrained by its leveraged exposure to mortgage assets, with net losses indicating inefficiencies in covering debt costs or hedging activities. The absence of capex aligns with its asset-light structure, but reliance on debt financing ($3.56 billion total debt) weighs on capital efficiency, as seen in negative net income despite revenue generation.

Balance Sheet And Financial Health

The company holds $167.4 million in cash against $3.56 billion in total debt, signaling high leverage and refinancing risks. As a REIT, NYMT’s balance sheet is asset-heavy, with liquidity dependent on asset sales or securitizations. The dividend payout ($0.80 per share) may strain cash reserves if earnings do not stabilize, though REITs prioritize distributions to maintain tax status.

Growth Trends And Dividend Policy

NYMT’s growth is tied to credit market recoveries and spread normalization, with recent losses suggesting headwinds. Its $0.80 annual dividend implies a high yield, but sustainability depends on improved profitability. The lack of capex limits organic growth, making acquisitions or portfolio rotations critical for scaling income-generating assets.

Valuation And Market Expectations

The market likely prices NYMT at a discount due to its leveraged balance sheet and cyclical earnings. Investors may focus on yield spreads and Fed policy shifts as catalysts, though persistent losses could erode book value. The stock’s valuation hinges on credit market stability and management’s ability to navigate rate volatility.

Strategic Advantages And Outlook

NYMT’s niche in non-agency mortgages offers differentiation, but its outlook is cautious given macro uncertainties. Strategic advantages include active asset selection and hedging capabilities, though high leverage and interest sensitivity remain risks. Success depends on stabilizing net interest margins and managing refinancing maturities in a higher-for-longer rate environment.

Sources

Company filings (10-K), CIK 0001273685

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount