Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:03 03/08/2026 BST			5-day change	1st Jan Change
15.97 ^USD	-0.06%		-3.68%	-11.33%

07-13	Starwood Capital Group Announces Appointment of Qahir Madhany to Head of Acquisitions, Americas, Effective July 13, 2026	CI
07-10	Starwood Property Trust, Inc. Closes Its Private Offering of $500 Million Aggregate Principal Amount of Its 5.875% Unsecured Senior Notes Due 2029	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,461	5,675	6,584	6,389	6,670	5,921	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-11.23%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	6,389	28,264	21,684	21,752	5,921
Change	-	-14.65%	16.34%	-29.07%	342.38%	-23.28%	0.31%	-72.78%
P/E	16x	6.69x	19.6x	17.2x	15.7x	17.2x	12.4x	12.2x
PBR	1.22x	-	1x	0.99x	0.98x	0.9x	0.94x	1.05x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.9x	0.3x	7.95x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.78x	2.55x	2.32x
EV / Revenue	7.75x	5.29x	4.39x	3.28x	15.3x	10.2x	9.38x	2.32x
EV / EBITDA	-	-	-	-	19.6x	12.8x	11.6x	-
EV / EBIT	50.1x	32.5x	5.52x	4.23x	20.9x	19.7x	17.3x	-
EV / FCF	-	-	-	-	39.9x	33.3x	29.4x	-
FCF Yield	-	-	-	-	2.51%	3%	3.41%	-
Dividend per Share ²	1.92	1.92	1.92	1.92	1.92	1.92	1.92	1.92
Rate of return	7.9%	10.5%	9.13%	10.1%	10.7%	12%	12%	12%
EPS ²	1.52	2.74	1.07	1.1	1.15	0.926	1.292	1.312
Distribution rate	126%	70.1%	179%	175%	167%	207%	149%	146%
Net sales ¹	1,170	1,465	2,050	1,947	1,844	2,131	2,318	2,552
EBITDA ¹	-	-	-	-	1,439	1,690	1,880	-
EBIT ¹	181	238.4	1,631	1,511	1,354	1,102	1,261	-
Net income ¹	447.7	871.5	339.2	359.9	411.5	346.6	474.2	504.5
Net Debt ¹	1,611	2,068	2,424	-	21,595	15,763	15,831	-
Reference price ²	24.30	18.33	21.02	18.95	18.01	15.97	15.97	15.97
Nbr of stocks (in thousands)	307,018	309,584	313,226	337,159	370,331	370,749	-	-
Announcement Date	25/02/22	01/03/23	22/02/24	27/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STARWOOD PROPERTY TRUST, INC.	17.26x	10.18x	12.83x	12.02%	5.92B
ANNALY CAPITAL MANAGEMENT, INC.	7.63x	66.32x	18.02x	12.96%	17.12B
AGNC INVESTMENT CORP.	10.2x	73.95x	53x	13.51%	12.64B
RITHM CAPITAL CORP.	10.56x	-	-	10.12%	5.52B
DYNEX CAPITAL, INC.	11.01x	-	-	16.05%	3.14B
BLACKSTONE MORTGAGE TRUST, INC.	-40.39x	47.14x	20.06x	12.65%	2.48B
ARMOUR RESIDENTIAL REIT, INC.	9.32x	-	-	17.49%	2.33B
ELLINGTON FINANCIAL INC.	6.22x	-	-	11.75%	1.67B
ORCHID ISLAND CAPITAL, INC.	7.05x	-	-	19.41%	1.3B
TWO HARBORS INVESTMENT CORP.	9.02x	-368.19x	-	11.25%	1.27B
Average	4.79x	-34.12x	25.98x	13.72%	5.34B
Weighted average by Cap.	7.63x	45.12x	28.93x	13.14%