As of 2026-04-04, the Intrinsic Value of Starwood European Real Estate Finance Ltd (SWEF.L) is 422.26 GBP. This SWEF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.50 GBP, the upside of Starwood European Real Estate Finance Ltd is 361.50%.
The range of the Intrinsic Value is 402.01 - 448.27 GBP
Based on its market price of 91.50 GBP and our intrinsic valuation, Starwood European Real Estate Finance Ltd (SWEF.L) is undervalued by 361.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 402.01 - 448.27 | 422.26 | 361.5% |
| DCF (Growth 10y) | 418.09 - 462.55 | 437.67 | 378.3% |
| DCF (EBITDA 5y) | 336.78 - 379.37 | 355.19 | 288.2% |
| DCF (EBITDA 10y) | 376.23 - 414.89 | 392.99 | 329.5% |
| Fair Value | -69.68 - -69.68 | -69.68 | -176.16% |
| P/E | (88.36) - 130.34 | 13.42 | -85.3% |
| EV/EBITDA | 166.62 - 330.13 | 234.77 | 156.6% |
| EPV | 1,174.64 - 1,330.32 | 1,252.48 | 1268.8% |
| DDM - Stable | (57.46) - (99.42) | (78.44) | -185.7% |
| DDM - Multi | 83.45 - 116.79 | 97.60 | 6.7% |
| Market Cap (mil) | 20.76 |
| Beta | 0.59 |
| Outstanding shares (mil) | 0.23 |
| Enterprise Value (mil) | -27.81 |
| Market risk premium | 5.98% |
| Cost of Equity | 15.30% |
| Cost of Debt | 7.00% |
| WACC | 11.13% |