Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE 01:30:02 23/10/2026 am IST			5-day change	1st Jan Change
12.58 ^USD	+3.71%		-0.24%	-30.15%

18/09	Starwood Property Trust Keeps Quarterly Dividend at $0.48 a Share, Payable Oct. 15 to Holders of Record Sept. 30	MT
18/09	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	4,657	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-30.18%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	23,354	28,264	20,991	21,774	4,657
Change	-	-14.65%	16.34%	159.25%	21.03%	-25.73%	3.73%	-78.61%
P/E	16x	6.69x	19.6x	17.2x	15.7x	17.6x	10.1x	10.1x
PBR	1.22x	-	1x	0.99x	0.98x	0.7x	0.74x	-
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.5x	0.1x	-12.63x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.2x	1.99x	1.85x
EV / Revenue	7.75x	5.29x	4.39x	12x	15.3x	9.9x	9.32x	1.85x
EV / EBITDA	-	-	-	-	19.6x	13.4x	12x	-
EV / EBIT	50.1x	32.5x	5.52x	15.5x	20.9x	20.6x	17.5x	-
EV / FCF	-	-	-	-	39.9x	36.9x	29.3x	-
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%	15.3%	15.3%	15.3%
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	12.58	12.58	12.58
Nbr of stocks (in thousands)	3,07,018	3,09,584	3,13,226	3,37,159	3,70,331	3,70,169	-	-
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.	17.62x	9.9x	13.37x	15.26%	465.67Cr
WELLTOWER INC.	81.94x	13.07x	35.19x	1.32%	17TCr
EQUINIX, INC.	55.56x	11.65x	22.69x	2.17%	9.82TCr
AMERICAN TOWER CORPORATION	26.04x	10.92x	16.53x	3.94%	8.46TCr
DIGITAL REALTY TRUST, INC.	60.4x	11.6x	21.52x	2.86%	6.34TCr
PUBLIC STORAGE	30.58x	13.92x	19.44x	3.89%	5.78TCr
VENTAS, INC.	157.54x	8.16x	22.42x	2.39%	4.46TCr
IRON MOUNTAIN INCORPORATED	59.9x	6.31x	16.97x	3.18%	3.29TCr
CROWN CASTLE INC.	40.95x	12.73x	18.93x	5.39%	3.35TCr
EXTRA SPACE STORAGE INC.	30.66x	14.56x	17.73x	4.55%	3.03TCr
Average	56.12x	11.28x	20.48x	4.5%	6.21TCr
Weighted average by Cap.	62.25x	11.80x	24.04x	2.87%