Starwood Property Trust, Inc.

Starwood Property Trust, Inc.

STWDยทNYSE

$16.93

-0.32%
Real EstateREIT - Mortgage

Starwood Property Trust, Inc. operates as a real estate investment trust (REIT) in the United States, Europe, and Australia. It operates through four segments: Commercial and Residential Lending, Infrastructure Lending, Property, and Investing and Servicing segments. The Commercial and Residential Lending segment originates, acquires, finances, and manages commercial first mortgages, non-agency residential mortgages, subordinated mortgages, mezzanine loans, preferred equity, commercial mortgage-backed securities (CMBS), and residential mortgage-backed securities, as well as other real estate and real estate-related debt investments, including distressed or non-performing loans. The Infrastructure lending segment originates, acquires, finances, and manages infrastructure debt investments. The Property segment engages primarily in acquiring and managing equity interests in stabilized commercial real estate properties, such as multifamily properties and commercial properties subject to net leases, that are held for investment. The Investing and Servicing segment manages and works out problem assets; acquires and manages unrated, investment grade, and non-investment grade rated CMBS comprising subordinated interests of securitization and re-securitization transactions; originates conduit loans for the primary purpose of selling these loans into securitization transactions; and acquires commercial real estate assets that include properties acquired from CMBS trusts. The company qualifies as a REIT for federal income tax purposes and would not be subject to federal corporate income taxes, if it distributes at least 90% of its taxable income to its stockholders. Starwood Property Trust, Inc. was incorporated in 2009 and is headquartered in Greenwich, Connecticut.

At a Glance

Live Snapshot
Market Cap$6.28B
EPS1.2200
P/E Ratio13.88
Earnings Date08/06/2026
Starwood Property Trust, Inc.

Starwood Property Trust, Inc. Fair Value Envelope

STWD ยท NYSE

Our analysis suggests that STWD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $16.93, this represents a potential HIDDEN relative to our calculated worth for Starwood Property Trust, Inc..

Intrinsic Value
Current Price: $16.93

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$41.3B
+ Cash & Equivalents$499.5M
Firm Value$41.8B
- Debt$22.1B
Equity Value$19.7B
/ Shares Outstanding370,294,301B
DCF Value$53
UNDERVALUED BY 215%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.1B
$1.3B
$1.5B
$1.7B
$1.9B
$2.2B
$2.5B
$2.9B
$3.3B
$3.8B
Maintenance CapEx
-$61.7M
-$70.6M
-$80.9M
-$92.7M
-$106.2M
-$121.7M
-$139.5M
-$159.8M
-$183.1M
-$209.8M
Owner Earnings
$1.1B
$1.2B
$1.4B
$1.6B
$1.8B
$2.1B
$2.4B
$2.7B
$3.1B
$3.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$980.3M
$1.0B
$1.1B
$1.2B
$1.2B
$1.3B
$1.4B
$1.5B
$1.6B
$1.7B
Terminal Value represents 68.6% of Enterprise Value