As of 2024-12-14, the Intrinsic Value of Starwood European Real Estate Finance Ltd (SWEF.L) is
79.14 GBP. This SWEF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 91.40 GBP, the upside of Starwood European Real Estate Finance Ltd is
-13.40%.
The range of the Intrinsic Value is 72.48 - 144.13 GBP
79.14 GBP
Intrinsic Value
SWEF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.48 - 144.13 |
79.14 |
-13.4% |
| DCF (Growth 10y) |
72.64 - 148.01 |
79.73 |
-12.8% |
| DCF (EBITDA 5y) |
73.32 - 127.98 |
82.60 |
-9.6% |
| DCF (EBITDA 10y) |
72.66 - 137.87 |
80.07 |
-12.4% |
| Fair Value |
59.36 - 59.36 |
59.36 |
-35.05% |
| P/E |
70.72 - 106.91 |
82.92 |
-9.3% |
| EV/EBITDA |
103.14 - 168.42 |
130.25 |
42.5% |
| EPV |
72.21 - 156.53 |
114.37 |
25.1% |
| DDM - Stable |
55.67 - 113.62 |
84.65 |
-7.4% |
| DDM - Multi |
58.46 - 85.55 |
68.99 |
-24.5% |
SWEF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
177.17 |
| Beta |
0.59 |
| Outstanding shares (mil) |
1.94 |
| Enterprise Value (mil) |
60.02 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.17% |
| Cost of Debt |
115.16% |
| WACC |
64.44% |