STARWOOD PROPERTY TRUST, INC. (STWD)
Current price: $15.20
These defaults work well for most companies. Only adjust them if you have a specific view on this business's risk profile or long-term growth prospects.
Graham Number
√(22.5 × EPS × Book Value per Share)
$21.78
+43% upside
Earnings Power Value
Normalized after-tax earnings ÷ required return (zero-growth)
$20.87
+37% upside
DCF Fair Value
Projected free cash flow discounted to present value + terminal value
Not applicable
Not meaningful for real estate investment trusts — REITs are valued on funds from operations (FFO), not free cash flow.
P/E Fair Value
Earnings per share × target P/E multiple
$17.25
+13% upside
Valuation estimates are models, not investment advice. They are highly sensitive to the assumptions chosen and carry significant uncertainty. Past fundamentals do not guarantee future performance.