Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:03 15/07/2026 am IST			After hours 05:25:48 am
16.61 ^USD	+0.91%		16.98	+2.26%

14/07	Starwood Capital Group Announces Appointment of Qahir Madhany to Head of Acquisitions, Americas, Effective July 13, 2026	CI
26/06	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	6,158	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-7.67%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	6,389	6,670	22,217	22,226	6,158
Change	-	-14.65%	16.34%	-29.07%	4.39%	233.11%	0.04%	-72.29%
P/E	16x	6.69x	19.6x	17.2x	15.7x	17.6x	12.8x	12.7x
PBR	1.22x	-	1x	0.99x	0.98x	0.94x	0.98x	1.09x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-1x	0.3x	13.44x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.89x	2.67x	2.41x
EV / Revenue	7.75x	5.29x	4.39x	3.28x	3.62x	10.4x	9.62x	2.41x
EV / EBITDA	-	-	-	-	4.64x	13.1x	11.8x	-
EV / EBIT	50.1x	32.5x	5.52x	4.23x	4.93x	20.2x	17.6x	-
EV / FCF	-	-	-	-	-	34.2x	30x	-
FCF Yield	-	-	-	-	-	2.93%	3.33%	-
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	0.9428	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	16.61	16.61	16.61
Nbr of stocks (in thousands)	3,07,018	3,09,584	3,13,226	3,37,159	3,70,331	3,70,749	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STARWOOD PROPERTY TRUST, INC.	17.62x	10.41x	13.15x	11.56%	615.81Cr
ANNALY CAPITAL MANAGEMENT, INC.	7.72x	56.82x	17.65x	12.82%	1.69TCr
AGNC INVESTMENT CORP.	10.99x	63.76x	56.71x	12.88%	1.28TCr
RITHM CAPITAL CORP.	8.15x	-	-	10.85%	514.76Cr
BLACKSTONE MORTGAGE TRUST, INC.	21.48x	45.85x	16.8x	10.99%	292.62Cr
DYNEX CAPITAL, INC.	28.95x	-	-	15.43%	284.43Cr
ARMOUR RESIDENTIAL REIT, INC.	8.3x	-	-	16.83%	212.24Cr
ELLINGTON FINANCIAL INC.	6.43x	-	-	11.52%	170.79Cr
APOLLO COMMERCIAL REAL ESTATE FINANCE, INC.	37.6x	-	-	25.42%	138.94Cr
ORCHID ISLAND CAPITAL, INC.	8.48x	-	-	19.33%	137.08Cr
Average	15.57x	44.21x	26.08x	14.76%	533.62Cr
Weighted average by Cap.	12.36x	50.92x	29.80x	13.15%