Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:03 18/07/2026 +04			5-day change	1st Jan Change
17.00 ^USD	-0.53%		+2.16%	-5.61%

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	6,303	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-5.5%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	6,389	6,670	22,066	22,134	6,303
Change	-	-14.65%	16.34%	-29.07%	4.39%	230.84%	0.31%	-71.52%
P/E	16x	6.69x	19.6x	17.2x	15.7x	18.4x	13.2x	13x
PBR	1.22x	-	1x	0.99x	0.98x	0.95x	0.98x	1.11x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.9x	0.3x	8.48x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.95x	2.73x	2.47x
EV / Revenue	7.75x	5.29x	4.39x	3.28x	3.62x	10.3x	9.58x	2.47x
EV / EBITDA	-	-	-	-	4.64x	13.1x	11.8x	-
EV / EBIT	50.1x	32.5x	5.52x	4.23x	4.93x	20x	17.6x	-
EV / FCF	-	-	-	-	-	33.9x	29.9x	-
FCF Yield	-	-	-	-	-	2.95%	3.35%	-
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%	11.3%	11.3%	11.3%
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	2,133	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	346.6	474.2	504.5
Net Debt ¹	1,611	2,068	2,424	-	-	15,763	15,831	-
Reference price ²	24.30	18.33	21.02	18.95	18.01	17.00	17.00	17.00
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.	18.36x	10.34x	13.06x	11.29%	6.3B
ANNALY CAPITAL MANAGEMENT, INC.	7.32x	57.99x	17.98x	12.82%	16.86B
AGNC INVESTMENT CORP.	10.69x	62.53x	56.96x	12.83%	12.88B
RITHM CAPITAL CORP.	8.24x	-	-	10.73%	5.2B
BLACKSTONE MORTGAGE TRUST, INC.	23.92x	45.93x	16.83x	11.01%	2.92B
DYNEX CAPITAL, INC.	29.19x	-	-	15.3%	2.87B
ARMOUR RESIDENTIAL REIT, INC.	6.83x	-	-	17.34%	2.06B
ELLINGTON FINANCIAL INC.	6.39x	-	-	11.59%	1.7B
ORCHID ISLAND CAPITAL, INC.	6.21x	-	-	18.39%	1.37B
LADDER CAPITAL CORP	19.69x	-	-	9.16%	1.28B
Average	13.68x	44.20x	26.21x	13.05%	5.35B
Weighted average by Cap.	11.82x	50.88x	29.98x	12.67%