Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE 04:00:03 31/10/2026 HKT			5-day change	1st Jan Change
12.20 ^USD	-1.61%		-3.02%	-32.26%

09-18	Starwood Property Trust Keeps Quarterly Dividend at $0.48 a Share, Payable Oct. 15 to Holders of Record Sept. 30	MT
09-18	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	4,516	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-32.29%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	23,354	28,264	20,850	21,634	4,516
Change	-	-14.65%	16.34%	159.25%	21.03%	-26.23%	3.76%	-79.12%
P/E	16x	6.69x	19.6x	17.2x	15.7x	17.1x	10.6x	9.84x
PBR	1.22x	-	1x	0.99x	0.98x	0.69x	0.72x	-
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.5x	0.2x	1.26x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.13x	1.94x	1.79x
EV / Revenue	7.75x	5.29x	4.39x	12x	15.3x	9.83x	9.31x	1.79x
EV / EBITDA	-	-	-	-	19.6x	13.3x	11.9x	-
EV / EBIT	50.1x	32.5x	5.52x	15.5x	20.9x	20.5x	17.3x	-
EV / FCF	-	-	-	-	39.9x	36.7x	29.1x	-
FCF Yield	-	-	-	-	2.51%	2.73%	3.44%	-
Dividend per Share ²	1.92	1.92	1.92	1.92	1.92	1.898	1.92	1.92
Rate of return	7.9%	10.5%	9.13%	10.1%	10.7%	15.6%	15.7%	15.7%
EPS ²	1.52	2.74	1.07	1.1	1.15	0.714	1.15	1.24
Distribution rate	126%	70.1%	179%	175%	167%	266%	167%	155%
Net sales ¹	1,170	1,465	2,050	1,947	1,844	2,121	2,323	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	470.5	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	12.20	12.20	12.20
Nbr of stocks (in thousands)	307,018	309,584	313,226	337,159	370,331	370,169	-	-
Announcement Date	25/2/22	1/3/23	22/2/24	27/2/25	25/2/26	-	-	-

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.	17.09x	9.83x	13.28x	15.56%	4.52B
WELLTOWER INC.	77.79x	12.75x	34.48x	1.31%	172B
EQUINIX, INC.	56.01x	11.89x	23.17x	2.04%	100B
AMERICAN TOWER CORPORATION	26.95x	11.14x	16.91x	3.8%	87.09B
DIGITAL REALTY TRUST, INC.	64.36x	12.05x	22.85x	2.7%	67.74B
PUBLIC STORAGE	34.07x	14.12x	20x	3.69%	60.68B
VENTAS, INC.	139.59x	8.07x	22.59x	2.45%	44.84B
CROWN CASTLE INC.	46.02x	13.77x	20.48x	4.79%	37.78B
IRON MOUNTAIN INCORPORATED	63.09x	6.52x	17.55x	3.02%	34.7B
EXTRA SPACE STORAGE INC.	32.59x	15.14x	18.63x	4.29%	31.61B
Average	55.76x	11.53x	20.99x	4.37%	64.14B
Weighted average by Cap.	60.93x	11.95x	24.22x	2.76%