As of 2024-12-14, the Intrinsic Value of Starwood Property Trust Inc (STWD) is
14.79 USD. This STWD valuation is based on the model Peter Lynch Fair Value.
With the current market price of 20.14 USD, the upside of Starwood Property Trust Inc is
-26.57%.
14.79 USD
Intrinsic Value
STWD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(49.37) - 96.59 |
(47.15) |
-334.1% |
| DCF (Growth 10y) |
(48.92) - 128.61 |
(46.21) |
-329.4% |
| DCF (EBITDA 5y) |
(40.29) - (23.71) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(43.30) - (16.41) |
(1,234.50) |
-123450.0% |
| Fair Value |
14.79 - 14.79 |
14.79 |
-26.57% |
| P/E |
8.39 - 31.72 |
18.12 |
-10.0% |
| EV/EBITDA |
(36.47) - (11.13) |
(25.13) |
-224.8% |
| EPV |
(41.32) - (7.18) |
(24.25) |
-220.4% |
| DDM - Stable |
15.44 - 60.19 |
37.82 |
87.8% |
| DDM - Multi |
14.33 - 36.83 |
19.93 |
-1.0% |
STWD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,790.40 |
| Beta |
0.60 |
| Outstanding shares (mil) |
337.16 |
| Enterprise Value (mil) |
24,346.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.07% |
| Cost of Debt |
14.03% |
| WACC |
11.90% |