Discounted Cash Flow (DCF) Analysis Levered

Starwood Property Trust, Inc. (STWD)

$17.56

+0.56 (+3.29%)
Financial Summary
Financial Statements
Quarter Financials
Chart
Financial Ratios
Profile
Historical Data
DCFDCF Levered
All numbers are in Millions, Currency in USD
Stock DCF: 9.21 | 17.56 | overvalue

Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 836.36959.42689.31885.141,464.721,759.302,113.132,538.123,048.593,661.72
Revenue (%)
Operating Cash Flow 585.47-13.201,045.55-989.97213.74432.98520.06624.66750.29901.19
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow -----432.98520.06624.66750.29901.19

Weighted Average Cost Of Capital

Share price $ 17.56
Beta 1.623
Diluted Shares Outstanding 282.48
Cost of Debt
Tax Rate 12.64
After-tax Cost of Debt 29.90%
Risk-Free Rate
Market Risk Premium
Cost of Equity 11.265
Total Debt 2,329.21
Total Equity 4,960.40
Total Capital 7,289.61
Debt Weighting 31.95
Equity Weighting 68.05
Wacc

Build Up Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 836.36959.42689.31885.141,464.721,759.302,113.132,538.123,048.593,661.72
Operating Cash Flow 585.47-13.201,045.55-989.97213.74432.98520.06624.66750.29901.19
Capital Expenditure ----------
Free Cash Flow -----432.98520.06624.66750.29901.19
WACC
PV LFCF 369.38378.49387.83397.40407.20
SUM PV LFCF 1,940.29

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 17.22
Free cash flow (t + 1) 919.21
Terminal Value 6,039.52
Present Value of Terminal Value 2,728.94

Intrinsic Value

Enterprise Value 4,669.23
Net Debt 2,068.15
Equity Value 2,601.08
Shares Outstanding 282.48
Equity Value Per Share 9.21