NLY AI stock forecast
NLY AI Stock Forecast Scenarios
The NLY AI stock forecast uses scenarios, not a certain price prediction. A three-year auditable mechanical model using the July 31, 2026 price of $22.72, trailing GAAP EPS of $3.96, and different growth and multiple assumptions produces about $31.20 in a bullish case, $24.50 in a base case, and $14.80 in a bearish case before dividends. These are sensitivity cases, not price targets, because GAAP EPS includes marks, while book value, earnings available for distribution, rates, mortgage spreads, and leverage can change.
Bullish case
$28 to $33 before dividends
More likely if mortgage spreads stay tight or tighten, funding costs ease relative to asset yields, hedges protect book value, prepayments stay manageable, earnings available for distribution keeps covering the dividend, ATM dilution slows, and investors accept a higher premium to book value.
Base case
$22 to $27 before dividends
More likely if earnings available for distribution stays near the current dividend, book value changes modestly, financing remains available, ATM issuance continues at a moderate pace, and the market continues to value NLY near book value with a high required yield.
Bearish case
$13 to $17 before dividends
More likely if rate volatility or mortgage spreads hurt book value, prepayments or funding costs rise, hedge results disappoint, leverage becomes less tolerable, earnings coverage weakens, share issuance accelerates, or the dividend is reduced.