Angel Oak Mortgage, Inc. (AOMR)
REIT - Mortgage · Real Estate · $210M
Intrinsic Value (Consensus)
$45.25
Current Price
$8.44
Margin of Safety
+436.1%
436.1% Below Intrinsic Value
Value: $45
Price: $8
Valuation Model Estimates
Current Price: $8.44
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$20.85
Earnings Power Value
$17.48
Relative Value (P/E)
$36.00
Dividend Discount Model
$106.67
Consensus Value
$45.25
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
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
- 20.0%
- Dividend Yield
- 0.9%
- Beta
- 1.21
Data last updated: 2026-06-12
Source: Yahoo Finance