The WACC of Starwood Property Trust Inc (STWD) is 12.0%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.30% | 7.15% |
| Tax rate | 2.10% - 3.50% | 2.80% |
| Cost of debt | 4.20% - 23.90% | 14.05% |
| WACC | 4.6% - 19.4% | 12.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.46 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.30% |
| Tax rate | 2.10% | 3.50% |
| Debt/Equity ratio | 3.02 | 3.02 |
| Cost of debt | 4.20% | 23.90% |
| After-tax WACC | 4.6% | 19.4% |
| Selected WACC | 12.0% | |