Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 23:00:03 27/07/2026 +03			5-day change	1st Jan Change
16.58 ^USD	+0.36%		-2.47%	-7.94%

07-14	Starwood Capital Group Announces Appointment of Qahir Madhany to Head of Acquisitions, Americas, Effective July 13, 2026	CI
07-10	Starwood Property Trust, Inc. Closes Its Private Offering of $500 Million Aggregate Principal Amount of Its 5.875% Unsecured Senior Notes Due 2029	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	6,125	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-8.17%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	6,389	6,670	21,888	21,956	6,125
Change	-	-14.65%	16.34%	-29.07%	4.39%	228.17%	0.31%	-72.1%
P/E	16x	6.69x	19.6x	17.2x	15.7x	17.8x	12.8x	12.6x
PBR	1.22x	-	1x	0.99x	0.98x	0.93x	0.97x	1.08x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.9x	0.3x	8.22x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.87x	2.64x	2.4x
EV / Revenue	7.75x	5.29x	4.39x	3.28x	3.62x	10.3x	9.47x	2.4x
EV / EBITDA	-	-	-	-	4.64x	13x	11.7x	-
EV / EBIT	50.1x	32.5x	5.52x	4.23x	4.93x	19.9x	17.4x	-
EV / FCF	-	-	-	-	-	33.6x	29.6x	-
FCF Yield	-	-	-	-	-	2.97%	3.37%	-
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%	11.6%	11.6%	11.6%
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	2,131	2,318	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	16.52	16.52	16.52
Nbr of stocks (in thousands)	307,018	309,584	313,226	337,159	370,331	370,749	-	-
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

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.	17.84x	10.26x	12.95x	11.62%	6.12B
ANNALY CAPITAL MANAGEMENT, INC.	7.64x	64.1x	17.98x	13.11%	16.85B
AGNC INVESTMENT CORP.	10.31x	73.74x	52.84x	13.6%	12.33B
RITHM CAPITAL CORP.	8.06x	-	-	10.96%	5.09B
DYNEX CAPITAL, INC.	10.91x	-	-	16.19%	2.99B
BLACKSTONE MORTGAGE TRUST, INC.	23.38x	45.75x	16.77x	11.26%	2.86B
ARMOUR RESIDENTIAL REIT, INC.	9.21x	-	-	17.7%	2.3B
ELLINGTON FINANCIAL INC.	6.31x	-	-	11.73%	1.68B
ORCHID ISLAND CAPITAL, INC.	6.96x	-	-	20.18%	1.31B
TWO HARBORS INVESTMENT CORP.	7.01x	-287.05x	-	11.24%	1.27B
Average	10.76x	-18.64x	25.14x	13.76%	5.28B
Weighted average by Cap.	10.52x	46.10x	28.35x	13.21%