N

New Residential Investment Corp
LSE:0K76

Watchlist Manager
New Residential Investment Corp
LSE:0K76
Watchlist
Price: 11.2774 USD -1.49%
Market Cap: 469.3B USD

Intrinsic Value

The intrinsic value of one 0K76 stock under the Base Case scenario is 0.8738 USD. Compared to the current market price of 11.2774 USD, New Residential Investment Corp is Overvalued by 92%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

0K76 Intrinsic Value
0.8738 USD
Overvaluation 92%
Intrinsic Value
Price
N
Base Case Scenario

Valuation History
New Residential Investment Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about 0K76?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is 0K76 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for New Residential Investment Corp.

Explain Valuation
Compare 0K76 to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Rising interest rates and accelerated prepayment speeds could erode the value of New Residential’s mortgage servicing rights portfolio, causing a drop in servicing income and pressured distributable earnings.

The company’s concentration in non-agency residential mortgage assets, including legacy RMBS, elevates credit and liquidity risks, especially during periods of housing market stress or unexpected economic downturns.

Reliance on external management by Fortress-affiliated entities may yield higher overhead and conflicts of interest, potentially hindering alignment of strategy and returns for common shareholders.

Bull Theses

New Residential’s substantial investments in mortgage servicing rights should benefit from stable or rising interest rates, as slower refinancing activity boosts the longevity of servicing streams and supports earnings.

A diversified balance sheet, including servicer advances, residential whole loans, and consumer loan portfolios, helps mitigate the impact of any single market disruption and provides multiple avenues for income generation.

The firm’s history of opportunistic acquisitions, such as in servicer platforms, underscores its ability to grow scale and refine operational efficiency, potentially enhancing long-term shareholder returns.

Show More Less
How do you feel about 0K76?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
New Residential Investment Corp

Current Assets 2.2B
Cash & Short-Term Investments 1.6B
Receivables 542.3m
Other Current Assets 63.7m
Non-Current Assets 44.9B
Long-Term Investments 28.9B
PP&E 183m
Intangibles 430.4m
Other Non-Current Assets 15.4B
Current Liabilities 10B
Accounts Payable 165m
Accrued Liabilities 1.8B
Short-Term Debt 7.8B
Other Current Liabilities 169.6m
Non-Current Liabilities 28.7B
Long-Term Debt 24.5B
Other Non-Current Liabilities 4.2B
Efficiency

Free Cash Flow Analysis
New Residential Investment Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
New Residential Investment Corp

Revenue
5.1B USD
Cost of Revenue
-1.7B USD
Gross Profit
3.4B USD
Operating Expenses
-2.2B USD
Operating Income
1.2B USD
Other Expenses
-445.2m USD
Net Income
777.3m USD
Fundamental Scores

0K76 Profitability Score
Profitability Due Diligence

New Residential Investment Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
50/100
Profitability
Score

New Residential Investment Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

0K76 Solvency Score
Solvency Due Diligence

New Residential Investment Corp's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
30/100
Solvency
Score

New Residential Investment Corp's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

0K76 Price Targets Summary
New Residential Investment Corp

Wall Street analysts forecast 0K76 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for 0K76 is 14.8691 USD with a low forecast of 13.2002 USD and a high forecast of 16.8898 USD.

Lowest
Price Target
13.2002 USD
17% Upside
Average
Price Target
14.8691 USD
32% Upside
Highest
Price Target
16.8898 USD
50% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for 0K76 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one 0K76 stock?

The intrinsic value of one 0K76 stock under the Base Case scenario is 0.8738 USD.

Is 0K76 stock undervalued or overvalued?

Compared to the current market price of 11.2774 USD, New Residential Investment Corp is Overvalued by 92%.

Back to Top