Previous Close | $6.65 |
Intrinsic Value | $9.47 |
Upside potential | +42% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), CIK 0001273685
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |