The Discounted Cash Flow (DCF) valuation of Starwood European Real Estate Finance Ltd (SWEF.L) is 79.62 GBP. With the latest stock price at 90.90 GBP, the upside of Starwood European Real Estate Finance Ltd based on DCF is -12.4%.
| Range | Selected | |
| WACC / Discount Rate | 14.1% - 114.8% | 64.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 72.91 - 144.99 | 79.62 |
| Upside | -19.8% - 59.5% | -12.4% |