Angel Oak Mortgage REIT, Inc. 9 (AOMN)
REIT - Industrial · Financial Services · $625M
Intrinsic Value (Consensus)
$26.60
Current Price
$25.08
Margin of Safety
+6.1%
6.1% Below Intrinsic Value
Value: $27
Price: $25
Valuation Model Estimates
Current Price: $25.08
DCF (Discounted Cash Flow)
$37.57
Graham Number
$20.85
Earnings Power Value
$24.66
Relative Value (P/E)
$36.00
Dividend Discount Model
$13.91
Consensus Value
$26.60
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
44
Profitability
22/25
Strength
3/25
Valuation
15/25
Growth
4/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 851% (above 200% is risky)
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $1.80
- EPS (Forward)
- $2.16
- Book Value
- $10.74
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 16.5%
- Debt/Equity
- 851%
- Revenue Growth
- N/A
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.9%
- Beta
- 0.07
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance