Valuation Starwood Property Trust, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:12:43 2026-07-01 EDT			5-day change	1st Jan Change
16.44 ^USD	+0.34%		-0.99%	-8.69%

06-16	Starwood Property Trust Keeps Quarterly Dividend at $0.48 a Share, Payable July 15 to Shareholders of Record on June 30	MT
06-16	Starwood Property Trust, Inc. Declares Dividend for the Second Quarter Ending June 30, 2026, Payable on July 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	6,073	-	-
Change	-	-23.94%	16.02%	-2.96%	4.39%	-8.95%	-	-
Enterprise Value (EV) ¹	9,072	7,743	9,008	6,389	6,670	22,132	22,141	6,073
Change	-	-14.65%	16.34%	-29.07%	4.39%	231.83%	0.04%	-72.57%
P/E	16x	6.69x	19.6x	17.2x	15.7x	17.3x	12.6x	12.5x
PBR	1.22x	-	1x	0.99x	0.98x	0.93x	0.97x	1.07x
PEG	-	0.1x	-0.3x	6.13x	3.45x	-1x	0.3x	13.23x
Capitalization / Revenue	6.38x	3.87x	3.21x	3.28x	3.62x	2.85x	2.63x	2.38x
EV / Revenue	7.75x	5.29x	4.39x	3.28x	3.62x	10.4x	9.58x	2.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	50.1x	32.5x	5.52x	4.23x	4.93x	20.1x	17.6x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
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%	11.7%	11.7%	11.7%
EPS ²	1.52	2.74	1.07	1.1	1.15	0.9461	1.3	1.312
Distribution rate	126%	70.1%	179%	175%	167%	203%	148%	146%
Net sales ¹	1,170	1,465	2,050	1,947	1,844	2,134	2,310	2,552
EBITDA	-	-	-	-	1,439	-	-	-
EBIT ¹	181	238.4	1,631	1,511	1,354	1,103	1,260	-
Net income ¹	447.7	871.5	339.2	359.9	411.5	351.4	472.9	505
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	16.38	16.38	16.38
Nbr of stocks (in thousands)	307,018	309,584	313,226	337,159	370,331	370,749	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STARWOOD PROPERTY TRUST, INC.	17.31x	10.37x	-	11.72%	6.07B
ANNALY CAPITAL MANAGEMENT, INC.	7.49x	56.62x	17.59x	12.52%	16.38B
AGNC INVESTMENT CORP.	10.21x	63.58x	56.55x	13.21%	12.51B
RITHM CAPITAL CORP.	7.59x	-	-	10.65%	5.24B
BLACKSTONE MORTGAGE TRUST, INC.	21.29x	45.78x	16.78x	11.09%	2.9B
DYNEX CAPITAL, INC.	23x	-	-	15.56%	2.82B
ARMOUR RESIDENTIAL REIT, INC.	8.84x	-	-	16.5%	2.16B
ELLINGTON FINANCIAL INC.	6.43x	-	-	11.53%	1.71B
ORCHID ISLAND CAPITAL, INC.	9.29x	-	-	18.94%	1.4B
APOLLO COMMERCIAL REAL ESTATE FINANCE, INC.	37.85x	-	-	25.26%	1.42B
Average	14.93x	44.09x	30.31x	14.7%	5.26B
Weighted average by Cap.	11.76x	50.67x	32.85x	13.14%