STWD
Starwood Property Trust Inc
Price:  
19.97 
USD
Volume:  
2,013,334.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STWD Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Starwood Property Trust Inc (STWD) is 18.50 USD. This STWD valuation is based on the model Peter Lynch Fair Value. With the current market price of 19.97 USD, the upside of Starwood Property Trust Inc is %.

19.97 USD
Stock Price
18.50 USD
Intrinsic Value
Intrinsic Value Details

STWD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (54.62) - 97.70 (51.90) -359.9%
DCF (Growth 10y) (54.12) - 123.24 (50.91) -354.9%
DCF (EBITDA 5y) (45.67) - (33.83) (1,234.50) -123450.0%
DCF (EBITDA 10y) (48.20) - (28.46) (1,234.50) -123450.0%
Fair Value 18.50 - 18.50 18.50 -7.38%
P/E 9.90 - 24.74 19.07 -4.5%
EV/EBITDA (33.72) - (6.54) (20.52) -202.7%
EPV (44.80) - (11.50) (28.15) -241.0%
DDM - Stable 14.92 - 56.10 35.51 77.8%
DDM - Multi 12.48 - 29.58 16.87 -15.5%

STWD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,267.98
Beta 1.35
Outstanding shares (mil) 313.87
Enterprise Value (mil) 24,472.68
Market risk premium 4.60%
Cost of Equity 8.19%
Cost of Debt 12.04%
WACC 10.79%