The WACC of Starwood Property Trust Inc (STWD) is 12.1%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.10% | 7.85% |
| Tax rate | 2.10% - 3.50% | 2.80% |
| Cost of debt | 4.20% - 23.90% | 14.05% |
| WACC | 4.7% - 19.5% | 12.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.6 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.10% |
| Tax rate | 2.10% | 3.50% |
| Debt/Equity ratio | 2.99 | 2.99 |
| Cost of debt | 4.20% | 23.90% |
| After-tax WACC | 4.7% | 19.5% |
| Selected WACC | 12.1% | |