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 9, 2026 price of $22.74, FY2025 EPS of $2.92, and different EPS and multiple assumptions produces about $29.60 in a bullish case, $21.90 in a base case, and $15.50 in a bearish case before dividends. These are sensitivity cases, not price targets, because book value, earnings available for distribution, rates, mortgage spreads, and leverage can change.
Bullish case
$27 to $31 before dividends
More likely if mortgage spreads tighten or remain supportive, funding costs ease relative to asset yields, hedges protect book value, prepayments stay manageable, earnings available for distribution cover the dividend, and investors accept a premium to book value.
Base case
$20 to $23 before dividends
More likely if earnings available for distribution stays near the current dividend, book value changes modestly, financing remains available, and the market continues to value NLY near book value with a high required yield.
Bearish case
$14 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, or the dividend is reduced.