Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE 21:00:03 18/09/2026 BST			5-day change	1st Jan Change
14.94 ^USD	-0.93%		-4.35%	-17.05%

09-17	Starwood Property Trust Keeps Quarterly Dividend at $0.48 a Share, Payable Oct. 15 to Holders of Record Sept. 30	MT
09-17	Starwood Property Trust Announces Dividend for Third Quarter 2026, Payable on October 15, 2026	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	5,530	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-17.08%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	23,354	28,264	21,870	22,648	5,530
Change	-	-14.65%	16.34%	159.25%	21.03%	-22.62%	3.56%	-75.58%
P/E	16x	6.69x	19.6x	17.2x	15.7x	19.7x	12.1x	12.4x
PBR	1.22x	-	1x	0.99x	0.98x	0.81x	0.87x	0.98x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.6x	0.2x	-4.46x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.6x	2.4x	2.19x
EV / Revenue	7.75x	5.29x	4.39x	12x	15.3x	10.3x	9.81x	2.19x
EV / EBITDA	-	-	-	-	19.6x	13.9x	12.4x	-
EV / EBIT	50.1x	32.5x	5.52x	15.5x	20.9x	21.5x	18.2x	-
EV / FCF	-	-	-	-	39.9x	38.5x	30.4x	-
FCF Yield	-	-	-	-	2.51%	2.6%	3.28%	-
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%	12.9%	12.9%	12.9%
EPS ²	1.52	2.74	1.07	1.1	1.15	0.7578	1.236	1.202
Distribution rate	126%	70.1%	179%	175%	167%	253%	155%	160%
Net sales ¹	1,170	1,465	2,050	1,947	1,844	2,124	2,308	2,520
EBITDA ¹	-	-	-	-	1,439	1,570	1,820	-
EBIT ¹	181	238.4	1,631	1,511	1,354	1,018	1,247	-
Net income ¹	447.7	871.5	339.2	359.9	411.5	274.5	452.8	461
Net Debt ¹	1,611	2,068	2,424	16,965	21,595	16,340	17,118	-
Reference price ²	24.30	18.33	21.02	18.95	18.01	14.94	14.94	14.94
Nbr of stocks (in thousands)	307,018	309,584	313,226	337,159	370,331	370,169	-	-
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.	19.72x	10.29x	13.93x	12.85%	5.53B
ANNALY CAPITAL MANAGEMENT, INC.	7.07x	65.72x	17.85x	13.99%	15.87B
AGNC INVESTMENT CORP.	9.45x	73.31x	52.54x	14.59%	11.7B
RITHM CAPITAL CORP.	10.22x	-	-	10.7%	5.22B
DYNEX CAPITAL, INC.	10.55x	-	-	16.75%	3.01B
BLACKSTONE MORTGAGE TRUST, INC.	-85.61x	49.49x	-	13.72%	2.26B
ARMOUR RESIDENTIAL REIT, INC.	8.31x	-	-	19.62%	2.08B
ELLINGTON FINANCIAL INC.	5.89x	-	-	12.54%	1.6B
ORCHID ISLAND CAPITAL, INC.	6.57x	-	-	20.86%	1.21B
LADDER CAPITAL CORP	21.68x	24.23x	-	9.76%	1.2B
Average	1.38x	44.61x	28.11x	14.54%	4.97B
Weighted average by Cap.	5.71x	57.41x	29.46x	14.07%