STWD
Starwood Property Trust Inc
Price:  
20.30 
USD
Volume:  
2,230,977.00
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 11.9%.

The Cost of Equity of Starwood Property Trust Inc (STWD) is 7.05%.
The Cost of Debt of Starwood Property Trust Inc (STWD) is 14.05%.

Range Selected
Cost of equity 6.00% - 8.10% 7.05%
Tax rate 2.10% - 3.50% 2.80%
Cost of debt 4.20% - 23.90% 14.05%
WACC 4.6% - 19.2% 11.9%
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 0.47 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.10%
Tax rate 2.10% 3.50%
Debt/Equity ratio 2.91 2.91
Cost of debt 4.20% 23.90%
After-tax WACC 4.6% 19.2%
Selected WACC 11.9%