|
Delaware
(State or Other Jurisdiction of Incorporation
or Organization) |
| |
6500
(Primary Standard Industrial Classification
Code Number) |
| |
26-0489289
(I.R.S. Employer Identification No.)
|
|
|
Daniel M. LeBey
K. Stancell Haigwood Zachary A. Swartz Vinson & Elkins L.L.P. 1114 Avenue of the Americas, 32nd Floor New York, New York 10036 (212) 237-0000 |
| |
Lawrence Mendelsohn
Chairman and Chief Executive Officer Great Ajax Corp. 13190 SW 68th Parkway, Suite 110 Tigard, OR 97223 (503) 505-5670 |
| |
Anna T. Pinedo
Brian D. Hirshberg Mayer Brown LLP 1221 Avenue of the Americas New York, NY 10020 (212) 506-2500 |
|
|
For information about EFC:
Ellington Financial Inc. 53 Forest Avenue Old Greenwich, Connecticut 06870 Attention: Secretary (203) 409-3585 |
| |
For information about Great Ajax:
Great Ajax Corp. 13190 SW 68th Parkway, Suite 110 Tigard, OR 97223 Attention: Secretary (503) 505-5670 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 36 | | | |
| | | | 39 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 54 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 69 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 82 | | | |
| | | | 90 | | | |
| | | | 93 | | | |
| | | | 95 | | |
| | |
Page
|
| |||
| | | | 95 | | | |
| | | | 95 | | | |
| | | | 96 | | | |
| | | | 96 | | | |
| | | | 97 | | | |
| | | | 98 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 99 | | | |
| | | | 99 | | | |
| | | | 99 | | | |
| | | | 99 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 101 | | | |
| | | | 104 | | | |
| | | | 105 | | | |
| | | | 109 | | | |
| | | | 111 | | | |
| | | | 112 | | | |
| | | | 115 | | | |
| | | | 115 | | | |
| | | | 116 | | | |
| | | | 116 | | | |
| | | | 116 | | | |
| | | | 117 | | | |
| | | | 117 | | | |
| | | | 119 | | | |
| | | | 120 | | | |
| | | | 120 | | | |
| | | | 121 | | | |
| | | | 121 | | | |
| | | | 122 | | | |
| | | | 157 | | | |
| | | | 159 | | | |
| | | | 163 | | | |
| | | | 175 | | | |
| | | | 183 | | | |
| | | | 185 | | |
| | |
Page
|
| |||
| | | | 188 | | | |
| | | | 189 | | | |
| | | | 190 | | | |
| | | | 191 | | | |
| | | | 194 | | | |
| | | | 195 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | |
Great Ajax Peer Group
|
| |
Low
|
| |
High
|
| |
Mean
|
| |
Median
|
| ||||||||||||
March 31, 2023 P/TBV
|
| | | | 0.43x | | | | | | 0.84x | | | | | | 0.59x | | | | | | 0.54x | | |
Great Ajax Peer Group
|
| |
Low
|
| |
High
|
| |
Mean
|
| |
Median
|
| ||||||||||||
2023E Dividend Yield
|
| | | | 11.8% | | | | | | 15.6% | | | | | | 13.7% | | | | | | 13.7% | | |
| | |
Selected Range
|
| |
Implied Valuation
|
| ||||||||||||||||||
Great Ajax May 31, 2023 TBV per Share
|
| |
Low
|
| |
High
|
| |
Low
|
| |
High
|
| ||||||||||||
$12.27
|
| | | | 0.50x | | | | | | 0.60x | | | | | $ | 6.14 | | | | | $ | 7.36 | | |
| | |
Selected Range
|
| |
Implied Valuation
|
| ||||||||||||||||||
Great Ajax 2023E Dividend per Share
|
| |
Low
|
| |
High
|
| |
Low
|
| |
High
|
| ||||||||||||
$0.65
|
| | | | 14.0% | | | | | | 10.0% | | | | | $ | 4.64 | | | | | $ | 6.50 | | |
EFC Peer Group
|
| |
Low
|
| |
High
|
| |
Mean
|
| |
Median
|
| ||||||||||||
March 31, 2023 P/TBV
|
| | | | 0.72x | | | | | | 0.95x | | | | | | 0.83x | | | | | | 0.84x | | |
EFC Peer Group
|
| |
Low
|
| |
High
|
| |
Mean
|
| |
Median
|
| ||||||||||||
2023E Dividend Yield
|
| | | | 10.4% | | | | | | 17.4% | | | | | | 13.7% | | | | | | 13.0% | | |
| | |
Selected Range
|
| |
Implied Valuation
|
| ||||||||||||||||||
EFC May 31, 2023 TBV per Share
|
| |
Low
|
| |
High
|
| |
Low
|
| |
High
|
| ||||||||||||
$14.51
|
| | | | 0.90x | | | | | | 1.00x | | | | | $ | 13.06 | | | | | $ | 14.51 | | |
| | |
Selected Range
|
| |
Implied Valuation
|
| ||||||||||||||||||
EFC 2023E Dividend per Share
|
| |