STWD
Starwood Property Trust Inc
Price:  
20.74 
USD
Volume:  
1,459,954.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STWD WACC - Weighted Average Cost of Capital

The WACC of Starwood Property Trust Inc (STWD) is 10.8%.

The Cost of Equity of Starwood Property Trust Inc (STWD) is 8.20%.
The Cost of Debt of Starwood Property Trust Inc (STWD) is 12.05%.

Range Selected
Cost of equity 6.80% - 9.60% 8.20%
Tax rate 2.10% - 3.50% 2.80%
Cost of debt 4.20% - 19.90% 12.05%
WACC 4.8% - 16.8% 10.8%
WACC

STWD WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.63 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 9.60%
Tax rate 2.10% 3.50%
Debt/Equity ratio 3.03 3.03
Cost of debt 4.20% 19.90%
After-tax WACC 4.8% 16.8%
Selected WACC 10.8%