AJX
Great Ajax Corp
Price:  
3.59 
USD
Volume:  
75,245.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJX Intrinsic Value

-1,360.40 %
Upside

As of 2024-05-18, the Intrinsic Value of Great Ajax Corp (AJX) is (45.25) USD. This AJX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.59 USD, the upside of Great Ajax Corp is -1,360.40%.

The range of the Intrinsic Value is (201.17) - (36.31) USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

3.59 USD
Stock Price
(45.25) USD
Intrinsic Value
Intrinsic Value Details

AJX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (201.17) - (36.31) (45.25) -1360.4%
DCF (Growth 10y) (34.43) - (153.88) (40.96) -1241.0%
DCF (EBITDA 5y) (34.02) - (39.99) (1,234.50) -123450.0%
DCF (EBITDA 10y) (33.03) - (38.32) (1,234.50) -123450.0%
Fair Value -6.36 - -6.36 -6.36 -277.23%
P/E (11.66) - (10.03) (11.36) -416.3%
EV/EBITDA (63.19) - (58.82) (66.19) -1943.9%
EPV (27.05) - (28.13) (27.59) -868.5%
DDM - Stable (12.12) - (45.32) (28.72) -900.1%
DDM - Multi (5.18) - (16.14) (7.97) -322.1%

AJX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 132.79
Beta 1.77
Outstanding shares (mil) 36.99
Enterprise Value (mil) 1,077.28
Market risk premium 4.60%
Cost of Equity 8.46%
Cost of Debt 5.50%
WACC 5.82%