Starwood Property Trust Inc. logo

Starwood Property Trust Inc.

STWD | NYSE
Chart Builder DCF Calculator
$12.54
+$0.34 (+2.79%)
Nov 2, 2026, 12:01 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
443.09M 380.58M 418.16M 1.06B 492.43M 366.08M
Depreciation & Amortization
84.83M 46.26M 54.3M 53.94M 84.59M 94.15M
Stock-Based Compensation
54.09M 41.79M 39.25M 40.19M 39.29M 31.24M
Other Working Capital
15.85M -82.11M -62.15M 8.93M 8.76M -1.47M
Other Non-Cash Items
533.98M 225.51M 252.87M -918.25M -1.42B 692.24M
Deferred Income Tax
n/a n/a n/a n/a -102.3M 38.97M
Change in Working Capital
-138.15M -47.54M -235.97M -21.2M -87.31M -177.13M
Operating Cash Flow
977.85M 646.59M 528.6M 213.74M -989.98M 1.05B
Capital Expenditures
-269.04M -27.94M -25.09M -25.23M -26.27M -25.16M
Cash Acquisitions
-807.94M 4.4M 824K 617K 26.27M 25.16M
Purchase of Investments
-136.45M -115.09M -56.59M -106.05M -261.67M -100.34M
Sales Maturities Of Investments
382.49M 329.86M 136.43M 318.83M 145.66M 118.46M
Other Investing Acitivies
-2.95B 1.89B 799.5M -3.14B -4.17B -929.92M
Investing Cash Flow
-3.78B 2.08B 855.07M -2.95B -4.28B -911.81M
Debt Repayment
2.98B -2.21B -962.38M 3.34B 4.81B 627.93M
Common Stock Repurchased
n/a n/a n/a n/a n/a -33.83M
Dividend Paid
-668.86M -620M -601.19M -591.46M -553.93M -546.89M
Other Financial Acitivies
30.59M -47.82M 106.01M -3.94M 223.29M -33.94M
Financial Cash Flow
2.92B -2.49B -1.45B 2.8B 4.87B 13.28M
Net Cash Flow
120.65M 242.02M -70.16M 60.22M -400.25M 148.13M
Free Cash Flow
708.81M 618.65M 503.51M 188.52M -1.02B 1.02B
Adj. Free Cash Flow
654.72M 576.86M 464.27M 148.33M -1.06B 989.14M
Maintenance CapEx
-269.04M -27.94M n/a n/a n/a -25.16M
Growth CapEx
n/a n/a -25.09M -25.23M -26.27M n/a
Owner Earnings
708.81M 618.65M 528.6M 213.74M -989.98M 1.02B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.