Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE 00:00:03 17/10/2026 +04			5-day change	1st Jan Change
12.46 ^USD	-1.19%		-1.97%	-30.82%

09-18	Starwood Property Trust Keeps Quarterly Dividend at $0.48 a Share, Payable Oct. 15 to Holders of Record Sept. 30	MT
09-18	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	4,612	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-30.85%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	23,354	28,264	20,946	21,730	4,612
Change	-	-14.65%	16.34%	159.25%	21.03%	-25.89%	3.74%	-78.77%
P/E	16x	6.69x	19.6x	17.2x	15.7x	17.5x	9.97x	10x
PBR	1.22x	-	1x	0.99x	0.98x	0.7x	0.73x	-
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.5x	0.1x	-12.5x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.18x	1.97x	1.83x
EV / Revenue	7.75x	5.29x	4.39x	12x	15.3x	9.88x	9.3x	1.83x
EV / EBITDA	-	-	-	-	19.6x	13.3x	11.9x	-
EV / EBIT	50.1x	32.5x	5.52x	15.5x	20.9x	20.6x	17.4x	-
EV / FCF	-	-	-	-	39.9x	36.8x	29.2x	-
FCF Yield	-	-	-	-	2.51%	2.71%	3.42%	-
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%	15.4%	15.4%	15.4%
EPS ²	1.52	2.74	1.07	1.1	1.15	0.714	1.25	1.24
Distribution rate	126%	70.1%	179%	175%	167%	269%	154%	155%
Net sales ¹	1,170	1,465	2,050	1,947	1,844	2,120	2,337	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	269.1	455.7	478
Net Debt ¹	1,611	2,068	2,424	16,965	21,595	16,334	17,118	-
Reference price ²	24.30	18.33	21.02	18.95	18.01	12.46	12.46	12.46
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STARWOOD PROPERTY TRUST, INC.	17.45x	14.21x	19.2x	15.41%	4.61B
WELLTOWER INC.	81.58x	12.95x	34.9x	1.34%	169B
EQUINIX, INC.	57.34x	11.56x	22.5x	2.1%	97.29B
AMERICAN TOWER CORPORATION	26.57x	11.09x	16.76x	3.86%	86.33B
DIGITAL REALTY TRUST, INC.	62.14x	11.86x	22x	2.78%	65.28B
PUBLIC STORAGE	29.51x	13.44x	18.88x	4.03%	55.74B
VENTAS, INC.	155.08x	8.1x	22.25x	2.42%	44.04B
CROWN CASTLE INC.	43.16x	12.96x	19.43x	5.17%	35B
IRON MOUNTAIN INCORPORATED	60.9x	6.37x	17.15x	3.13%	33.49B
EXTRA SPACE STORAGE INC.	29.89x	14.31x	17.42x	4.67%	29.5B
Average	56.36x	11.68x	21.05x	4.49%	62.05B
Weighted average by Cap.	62.41x	11.78x	23.96x	2.85%