DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Starwood Property Trust, Inc. (STWD)

Real Estate | REIT - Mortgage

Today's Price

$12.20

Today's Fair Value

$18.95 +55.33%

Margin of Safety

+35.62%

Projected Value (5Y)

$30.52 +150.16%

Dividends Paid (5Y)

$9.93

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.54% | CAGR (5y): 8.16%

Diluted Shares Growth Rate

Regression: 3.28% | CAGR (5y): 3.6%

Dividend Growth Rate

Regression: 1.36% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.88x)

Discount Rate