Valuation Starwood Property Trust, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-08-11 EDT			5-day change	1st Jan Change
16.66 ^USD	+0.06%		+2.46%	-7.50%

08-06	Starwood Property Trust, Inc., Q2 2026 Earnings Call, Aug 06, 2026
08-06	Starwood Property Trust Q2 Distributable Earnings Fall; Revenue Rises	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	6,167	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-7.54%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	6,389	28,264	31,694	21,998	6,167
Change	-	-14.65%	16.34%	-29.07%	342.38%	12.13%	-30.59%	-71.97%
P/E	16x	6.69x	19.6x	17.2x	15.7x	20.6x	13x	12.7x
PBR	1.22x	-	1x	0.99x	0.98x	0.92x	0.96x	1.09x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-0.7x	0.2x	5.79x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.98x	2.67x	2.42x
EV / Revenue	7.75x	5.29x	4.39x	3.28x	15.3x	15.3x	9.52x	2.42x
EV / EBITDA	-	-	-	-	19.6x	18.8x	11.7x	-
EV / EBIT	50.1x	32.5x	5.52x	4.23x	20.9x	28.8x	17.5x	-
EV / FCF	-	-	-	-	39.9x	48.7x	29.7x	-
FCF Yield	-	-	-	-	2.51%	2.05%	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%	11.5%	11.5%	11.5%
EPS ²	1.52	2.74	1.07	1.1	1.15	0.81	1.284	1.312
Distribution rate	126%	70.1%	179%	175%	167%	237%	150%	146%
Net sales ¹	1,170	1,465	2,050	1,947	1,844	2,072	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	304.4	471.4	504.5
Net Debt ¹	1,611	2,068	2,424	-	21,595	25,527	15,831	-
Reference price ²	24.30	18.33	21.02	18.95	18.01	16.66	16.66	16.66
Nbr of stocks (in thousands)	307,018	309,584	313,226	337,159	370,331	370,169	-	-
Announcement Date	2/25/22	3/1/23	2/22/24	2/27/25	2/25/26	-	-	-

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.	18.86x	15.3x	18.75x	11.53%	6.16B
ANNALY CAPITAL MANAGEMENT, INC.	7.69x	66.39x	18.04x	12.85%	17.27B
AGNC INVESTMENT CORP.	10.3x	74.03x	53.05x	13.38%	12.76B
RITHM CAPITAL CORP.	10.8x	-	-	9.89%	5.65B
DYNEX CAPITAL, INC.	11.07x	-	-	15.96%	3.16B
BLACKSTONE MORTGAGE TRUST, INC.	-77.01x	44.56x	-	12.84%	2.42B
ARMOUR RESIDENTIAL REIT, INC.	9.36x	-	-	17.41%	2.34B
ELLINGTON FINANCIAL INC.	6.34x	-	-	11.58%	1.72B
ORCHID ISLAND CAPITAL, INC.	7.07x	-	-	19.38%	1.3B
TWO HARBORS INVESTMENT CORP.	8.98x	-367.91x	-	11.31%	1.26B
Average	1.35x	-33.52x	29.95x	13.61%	5.4B
Weighted average by Cap.	6.36x	45.84x	30.50x	12.98%