Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:02 17/07/2026 +04			After hours 04:00:00
17.09 ^USD	+2.58%		18.15	+6.20%

07-14	Starwood Capital Group Announces Appointment of Qahir Madhany to Head of Acquisitions, Americas, Effective July 13, 2026	CI
06-26	Starwood Property Trust Prices $500 Million Private Notes Offering	MT

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	6,336	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-5%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	6,389	6,670	22,395	22,404	6,336
Change	-	-14.65%	16.34%	-29.07%	4.39%	235.77%	0.04%	-71.72%
P/E	16x	6.69x	19.6x	17.2x	15.7x	18.1x	13.1x	13x
PBR	1.22x	-	1x	0.99x	0.98x	0.97x	1.01x	1.12x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-1x	0.3x	13.76x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.97x	2.74x	2.48x
EV / Revenue	7.75x	5.29x	4.39x	3.28x	3.62x	10.5x	9.7x	2.48x
EV / EBITDA	-	-	-	-	4.64x	13.3x	11.9x	-
EV / EBIT	50.1x	32.5x	5.52x	4.23x	4.93x	20.3x	17.8x	-
EV / FCF	-	-	-	-	-	34.4x	30.2x	-
FCF Yield	-	-	-	-	-	2.9%	3.31%	-
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%	11.2%	11.2%	11.2%
EPS ²	1.52	2.74	1.07	1.1	1.15	0.9428	1.3	1.312
Distribution rate	126%	70.1%	179%	175%	167%	204%	148%	146%
Net sales ¹	1,170	1,465	2,050	1,947	1,844	2,133	2,310	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	349.8	472.9	504.5
Net Debt ¹	1,611	2,068	2,424	-	-	16,059	16,068	-
Reference price ²	24.30	18.33	21.02	18.95	18.01	17.09	17.09	17.09
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.	18.13x	10.5x	13.25x	11.23%	6.34B
ANNALY CAPITAL MANAGEMENT, INC.	7.86x	56.75x	17.69x	12.6%	17.16B
AGNC INVESTMENT CORP.	11.24x	63.92x	56.85x	12.6%	13.12B
RITHM CAPITAL CORP.	8.34x	-	-	10.6%	5.26B
BLACKSTONE MORTGAGE TRUST, INC.	21.85x	45.98x	16.85x	10.81%	2.98B
DYNEX CAPITAL, INC.	29.63x	-	-	15.08%	2.91B
ARMOUR RESIDENTIAL REIT, INC.	7.04x	-	-	16.82%	2.12B
ELLINGTON FINANCIAL INC.	6.47x	-	-	11.45%	1.72B
ORCHID ISLAND CAPITAL, INC.	8.68x	-	-	18.88%	1.4B
APOLLO COMMERCIAL REAL ESTATE FINANCE, INC.	24.88x	-	-	38.43%	919M
Average	14.41x	44.29x	26.16x	15.85%	5.39B
Weighted average by Cap.	12.12x	50.91x	29.90x	13.01%