MITT - NYSE

TPG Mortgage Investment Trust Inc

TPG Mortgage Investment Trust Inc

MITTยทNYSE

$7.73

-1.5%
Real EstateREIT - Mortgage

AG Mortgage Investment Trust, Inc. operates as a residential mortgage real estate investment trust in the United States. Its investment portfolio comprises residential investments, including non-qualifying mortgages loans, government-sponsored entity non-owner occupied loans, re/non-performing loans, land related financing, and agency residential mortgage-backed securities; and commercial investments. 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. The company was incorporated in 2011 and is based in New York, New York.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$245.84M
EPS0.9000
P/E Ratio8.59
Earnings Date08/07/2026
TPG Mortgage Investment Trust Inc

TPG Mortgage Investment Trust Inc Fair Value Envelope

MITT ยท NYSE

Our analysis suggests that MITT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.73, this represents a potential HIDDEN relative to our calculated worth for TPG Mortgage Investment Trust Inc.

HIDDEN
Intrinsic Value
Current Price: $7.73

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$1.5B
+ Cash & Equivalents$76.3M
Firm Value$1.5B
- Debt$8.1B
Equity Value-$6.6B
/ Shares Outstanding31,732,431B
DCF Value-$207
OVERVALUED BY 2779%

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
$63.6M
$67.8M
$72.3M
$77.2M
$82.3M
$87.8M
$93.7M
$99.9M
$106.6M
$113.7M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$63.6M
$67.8M
$72.3M
$77.2M
$82.3M
$87.8M
$93.7M
$99.9M
$106.6M
$113.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$58.8M
$58.1M
$57.4M
$56.7M
$56.0M
$55.3M
$54.7M
$54.0M
$53.3M
$52.7M
Terminal Value represents 61.7% of Enterprise Value

Related Guides

Blog Categories

Continue your MITT 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.