AOMR - NYSE

Angel Oak Mortgage, Inc.

Angel Oak Mortgage, Inc.

AOMRยทNYSE

$8.20

+0.99%
Real EstateREIT - Mortgage

Angel Oak Mortgage, Inc., a real estate finance company, focuses on acquiring and investing in first lien non- qualified mortgage loans and other mortgage-related assets in the United States mortgage market. The company qualifies as a real estate investment trust for federal income tax purposes. It generally would not be subject to federal corporate income taxes if it distributes at least 90% of its taxable income to its stockholders. Angel Oak Mortgage, Inc. was incorporated in 2018 and is headquartered in Atlanta, Georgia.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$204.18M
EPS1.8600
P/E Ratio4.41
Earnings Date08/04/2026
Angel Oak Mortgage, Inc.

Angel Oak Mortgage, Inc. Fair Value Envelope

AOMR ยท NYSE

Our analysis suggests that AOMR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.195, this represents a potential HIDDEN relative to our calculated worth for Angel Oak Mortgage, Inc..

HIDDEN
Intrinsic Value
Current Price: $8.195

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$169.0B
+ Cash & Equivalents$41.6M
Firm Value$169.0B
- Debt$307.8M
Equity Value$168.7B
/ Shares Outstanding23,765,202B
DCF Value$7.1K
UNDERVALUED BY 86537%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$37.2M
$74.3M
$148.7M
$297.4M
$594.8M
$1.2B
$2.4B
$4.8B
$9.5B
$19.0B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$37.2M
$74.3M
$148.7M
$297.4M
$594.8M
$1.2B
$2.4B
$4.8B
$9.5B
$19.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$34.4M
$63.7M
$118.0M
$218.6M
$404.8M
$749.6M
$1.4B
$2.6B
$4.8B
$8.8B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your AOMR research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.