Valuation Starwood Property Trust, Inc.

Stocks

Real-time Estimate Cboe BZX 17:19:31 29/09/2026 BST			5-day change	1st Jan Change
14.38 ^USD	+0.45%		-4.80%	-20.18%

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	5,301	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-20.52%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	23,354	28,264	21,641	22,419	5,301
Change	-	-14.65%	16.34%	159.25%	21.03%	-23.43%	3.59%	-76.36%
P/E	16x	6.69x	19.6x	17.2x	15.7x	18.9x	11.6x	11.9x
PBR	1.22x	-	1x	0.99x	0.98x	0.78x	0.83x	0.94x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.6x	0.2x	-4.28x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.5x	2.3x	2.1x
EV / Revenue	7.75x	5.29x	4.39x	12x	15.3x	10.2x	9.71x	2.1x
EV / EBITDA	-	-	-	-	19.6x	13.8x	12.3x	-
EV / EBIT	50.1x	32.5x	5.52x	15.5x	20.9x	21.3x	18x	-
EV / FCF	-	-	-	-	39.9x	38.1x	30.1x	-
FCF Yield	-	-	-	-	2.51%	2.63%	3.32%	-
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%	13.4%	13.4%	13.4%
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	14.32	14.32	14.32
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.	18.9x	10.19x	13.78x	13.41%	5.3B
ANNALY CAPITAL MANAGEMENT, INC.	6.83x	65.47x	17.79x	14.47%	15.34B
AGNC INVESTMENT CORP.	9.06x	72.98x	52.3x	15.22%	11.21B
RITHM CAPITAL CORP.	9.92x	-	-	11.01%	5.07B
DYNEX CAPITAL, INC.	9.81x	-	-	18.01%	2.8B
BLACKSTONE MORTGAGE TRUST, INC.	-80.06x	49.04x	-	14.67%	2.12B
ARMOUR RESIDENTIAL REIT, INC.	7.91x	-	-	20.6%	1.98B
ELLINGTON FINANCIAL INC.	5.78x	-	-	12.79%	1.57B
LADDER CAPITAL CORP	20.67x	23.98x	-	10.23%	1.14B
ORCHID ISLAND CAPITAL, INC.	6.17x	-	-	22.18%	1.13B
Average	1.50x	44.33x	27.96x	15.26%	4.77B
Weighted average by Cap.	5.67x	57.19x	29.27x	14.66%