|
Market Closed -
NYSE
23:00:02 11/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 15.62 USD | 0.00% |
|
-2.86% | -13.27% |
| 09-09 | Starwood, Trinitas Form JV to Develop Student Housing Portfolio | MT |
| 08-13 | Starwood Property Trust, Inc. Announces Board and Committee Changes, Effective August 10, 2026 | CI |
Company Valuation: Starwood Property Trust, Inc.
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 | 5,782 | - | - |
| Change | - | -23.94% | 16.02% | -2.96% | 4.39% | -13.31% | - | - |
| Enterprise Value (EV) 1 | 9,072 | 7,743 | 9,008 | 23,354 | 28,264 | 22,122 | 22,900 | 5,782 |
| Change | - | -14.65% | 16.34% | 159.25% | 21.03% | -21.73% | 3.52% | -74.75% |
| P/E | 16x | 6.69x | 19.6x | 17.2x | 15.7x | 20.6x | 12.6x | 13x |
| PBR | 1.22x | - | 1x | 0.99x | 0.98x | 0.85x | 0.91x | 1.02x |
| PEG | - | 0.1x | -0.3x | 6.13x | 3.45x | -0.6x | 0.2x | -4.68x |
| Capitalization / Revenue | 6.38x | 3.87x | 3.21x | 3.28x | 3.62x | 2.72x | 2.5x | 2.29x |
| EV / Revenue | 7.75x | 5.29x | 4.39x | 12x | 15.3x | 10.4x | 9.92x | 2.29x |
| EV / EBITDA | - | - | - | - | 19.6x | 14.1x | 12.6x | - |
| EV / EBIT | 50.1x | 32.5x | 5.52x | 15.5x | 20.9x | 21.7x | 18.4x | - |
| EV / FCF | - | - | - | - | 39.9x | 38.9x | 30.8x | - |
| FCF Yield | - | - | - | - | 2.51% | 2.57% | 3.25% | - |
| 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% | 12.3% | 12.3% | 12.3% |
| 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 | 15.62 | 15.62 | 15.62 |
| Nbr of stocks (in thousands) | 307,018 | 309,584 | 313,226 | 337,159 | 370,331 | 370,169 | - | - |
| Announcement Date | 2/25/22 A | 3/1/23 A | 2/22/24 A | 2/27/25 A | 2/25/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.61x | 10.41x | 14.09x | 12.29% | 5.78B | |
| 7.35x | 66.03x | 17.94x | 13.44% | 16.51B | |
| 9.72x | 73.54x | 52.7x | 14.19% | 12.03B | |
| 10.64x | - | - | 10.27% | 5.44B | |
| 10.84x | - | - | 16.29% | 3.1B | |
| -86.13x | 49.54x | - | 13.63% | 2.28B | |
| 8.94x | - | - | 18.23% | 2.24B | |
| 6.1x | - | - | 12.1% | 1.66B | |
| 6.88x | - | - | 19.91% | 1.26B | |
| 22.09x | 24.33x | - | 9.57% | 1.22B | |
| Average | 1.71x | 44.77x | 28.24x | 13.99% | 5.15B | |
| Weighted average by Cap. | 6.18x | 57.58x | 29.48x | 13.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- STWD Stock
- Valuation Starwood Property Trust, Inc.
Select your edition
All financial news and data tailored to specific country editions
