image
Real Estate - REIT - Mortgage - NYSE - US
$ 25.04
-0.0399 %
$ 1.17 B
Market Cap
9.42
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DX-PC stock under the worst case scenario is HIDDEN Compared to the current market price of 25 USD, Dynex Capital, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DX-PC stock under the base case scenario is HIDDEN Compared to the current market price of 25 USD, Dynex Capital, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DX-PC stock under the best case scenario is HIDDEN Compared to the current market price of 25 USD, Dynex Capital, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DX-PC

image
$25.4$25.4$25.2$25.2$25.0$25.0$24.8$24.8$24.6$24.6$24.4$24.4$24.2$24.215 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
0 REVENUE
0.00%
-34.6 M OPERATING INCOME
0.00%
114 M NET INCOME
1958.04%
14.4 M OPERATING CASH FLOW
-76.86%
-1.03 B INVESTING CASH FLOW
65.34%
1.4 B FINANCING CASH FLOW
-48.05%
60.3 M REVENUE
55.45%
-133 M OPERATING INCOME
-442.49%
51.1 M NET INCOME
64.81%
15.1 M OPERATING CASH FLOW
771.49%
31.9 M INVESTING CASH FLOW
103.34%
169 M FINANCING CASH FLOW
-82.29%
Balance Sheet Dynex Capital, Inc.
image
Current Assets 410 M
Cash & Short-Term Investments 377 M
Receivables 43.3 M
Other Current Assets -10.4 M
Non-Current Assets 618 M
Long-Term Investments 618 M
PP&E 0
Other Non-Current Assets 0
36.67 %4.21 %60.14 %Total Assets$1.0b
Current Liabilities 403 M
Accounts Payable 44.7 M
Short-Term Debt 0
Other Current Liabilities 358 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
11.08 %88.92 %Total Liabilities$403.1m
EFFICIENCY
Earnings Waterfall Dynex Capital, Inc.
image
Revenue 0
Cost Of Revenue 20.5 M
Gross Profit -20.5 M
Operating Expenses 14.1 M
Operating Income -34.6 M
Other Expenses -148 M
Net Income 114 M
120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)0(21m)(21m)(14m)(35m)148m114mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
0.00% GROSS MARGIN
0.00%
0.00% OPERATING MARGIN
0.00%
0.00% NET MARGIN
0.00%
9.61% ROE
9.61%
1.39% ROA
1.39%
-5.53% ROIC
-5.53%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dynex Capital, Inc.
image
250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 114 M
Depreciation & Amortization 49.5 M
Capital Expenditures 0
Stock-Based Compensation 7.24 M
Change in Working Capital 0
Others -156 M
Free Cash Flow 14.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dynex Capital, Inc.
image
DX-PC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
3.39% DIVIDEND YIELD
0.431 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.2590.431250.431250.431250.431250.431250.431250.431250.431250.431250.431250.431250.431250.431250.431250.431251.550.431251.730.431251.730.431251.730.431251.730.431250.43202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Dynex Capital, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Dynex Capital, Inc. DX-PC

image
COUNTRY US
INDUSTRY REIT - Mortgage
MARKET CAP $ 1.17 B
Dividend Yield 3.39%
Description Dynex Capital, Inc., a mortgage real estate investment trust, invests in mortgage-backed securities (MBS) on a leveraged basis in the United States. It invests in agency and non-agency MBS consisting of residential MBS, commercial MBS (CMBS), and CMBS interest-only securities. Agency MBS have a guaranty of principal payment by an agency of the U.S. government or a U.S. government-sponsored entity, such as Fannie Mae and Freddie Mac. Non-Agency MBS have no such guaranty of payment. The company has qualified as a real estate investment trust for federal income tax purposes. It generally would not be subject to federal income taxes if it distributes at least 90% of its taxable income to its stockholders. The company was incorporated in 1987 and is headquartered in Glen Allen, Virginia.
Contact 4991 Lake Brook Drive, Glen Allen, VA, 23060-9245 https://www.dynexcapital.com
IPO Date Feb. 14, 2020
Employees 22
Officers Mr. Terrence J. Connelly C.F.A., CMT Chief Investment Officer Mr. Robert S. Colligan CPA Chief Operating Officer, Chief Financial Officer & Secretary Ms. Rebecca C. Imhof Senior Vice President & Controller Ms. Alison G. Griffin Vice President of Investor Relations Mr. Harman S. Sahni Chief Technology Officer Mr. Wayne E. Brockwell Senior Vice President & Portfolio Manager Mr. Byron L. Boston Co-Chief Executive Officer & Chairman of the Board Ms. Smriti Laxman Popenoe C.F.A. Co-Chief Executive Officer, President & Director Mr. Jeffrey L. Childress Chief Accounting Officer Mr. Robert M. Nilson Jr. Chief Risk Officer