STARWOOD PROPERTY TRUST, INC. (STWD)
Real Estate Investment Trusts · Financial Services · $8.5B
Intrinsic Value (Consensus)
$19.69
Current Price
$23.00
Margin of Safety
-14.4%
14.4% Above Intrinsic Value
Value: $20
Price: $23
Valuation Model Estimates
Current Price: $23.00
DCF (Discounted Cash Flow)
$34.14
Graham Number
$21.78
Earnings Power Value
$11.17
Relative Value (P/E)
$23.00
Dividend Discount Model
$8.34
Consensus Value
$19.69
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.15
- EPS (Forward)
- $1.20
- Book Value
- $18.33
- P/E Ratio
- 20.0
- Forward P/E
- 19.1
- PEG Ratio
- —
- ROE
- 6.1%
- Debt/Equity
- 25%
- Revenue Growth
- -5.3%
- Earnings Growth
- 4.5%
- Dividend Yield
- 2.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance