Tearsheet

Starwood Property Trust (STWD)


Market Price (12/4/2025): $18.42 | Market Cap: $6.2 Bil
Sector: Financials | Industry: Mortgage REITs

Starwood Property Trust (STWD)


Market Price (12/4/2025): $18.42
Market Cap: $6.2 Bil
Sector: Financials
Industry: Mortgage REITs

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 15%, Dividend Yield is 9.5%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 11%, FCF Yield is 9.8%
Weak multi-year price returns
2Y Excs Rtn is -38%, 3Y Excs Rtn is -56%
Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 132%
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 86%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 83%
  Expensive valuation multiples
P/SPrice/Sales ratio is 8.5x
2 Low stock price volatility
Vol 12M is 21%
  Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -18%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -16%, Rev Chg QQuarterly Revenue Change % is -21%
3 Megatrend and thematic drivers
Megatrends include Digital & Alternative Assets, Sustainable & Green Buildings, and E-commerce Logistics & Data Centers. Themes include Private Credit, Show more.
  
0 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 15%, Dividend Yield is 9.5%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 11%, FCF Yield is 9.8%
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 86%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 83%
2 Low stock price volatility
Vol 12M is 21%
3 Megatrend and thematic drivers
Megatrends include Digital & Alternative Assets, Sustainable & Green Buildings, and E-commerce Logistics & Data Centers. Themes include Private Credit, Show more.
4 Weak multi-year price returns
2Y Excs Rtn is -38%, 3Y Excs Rtn is -56%
5 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 132%
6 Expensive valuation multiples
P/SPrice/Sales ratio is 8.5x
7 Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -18%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -16%, Rev Chg QQuarterly Revenue Change % is -21%

Valuation, Metrics & Events

STWD Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

1. Missed Third Quarter 2025 Earnings Estimates

Starwood Property Trust reported third quarter 2025 Distributable Earnings of $0.40 per diluted share, which fell short of analysts' consensus estimates of $0.44. The company also reported revenue of $247.87 million, missing the consensus estimate of $479.70 million. 2. High Dividend Payout Ratio

The company's dividend payout ratio stands at 184.43%. A high payout ratio can raise concerns among investors about the sustainability of future dividend payments if earnings do not adequately cover them.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
STWD Return-12%36%-17%27%-1%3%29%
Peers Return-11%35%-20%6%3%12%16%
S&P 500 Return16%27%-19%24%23%16%112%

Monthly Win Rates [3]
STWD Win Rate58%42%50%50%58%50% 
Peers Win Rate45%63%45%50%52%58% 
S&P 500 Win Rate58%75%42%67%75%70% 

Max Drawdowns [4]
STWD Max Drawdown-65%-5%-20%-10%-10%-7% 
Peers Max Drawdown-48%-5%-34%-22%-14%-14% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: REXR, BRX, NNN, KRC, NLY. See STWD Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/3/2025 (YTD)

How Low Can It Go

Unique KeyEventSTWDS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-37.1%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven58.9%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-66.3%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven197.0%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven441 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-14.4%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven16.8%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven84 days120 days

Compare to REXR, BRX, NNN, KRC, NLY


In The Past

Starwood Property Trust's stock fell -37.1% during the 2022 Inflation Shock from a high on 11/24/2021. A -37.1% loss requires a 58.9% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Starwood Property Trust (STWD)

Better Bets than Starwood Property Trust (STWD)

Trade Ideas

Select past ideas related to STWD. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
WU_11212025_Dip_Buyer_FCFYield11212025WUWestern UnionDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
7.5%7.5%-0.4%
COIN_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025COINCoinbase GlobalMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
15.2%15.2%0.0%
PYPL_11142025_Dip_Buyer_FCFYield11142025PYPLPayPalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-2.5%-2.5%-7.5%
V_11142025_Monopoly_xInd_xCD_Getting_Cheaper11142025VVisaMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-0.1%-0.1%-2.7%
WD_11072025_Dip_Buyer_ValueBuy11072025WDWalker & DunlopDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-6.2%-6.2%-11.0%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
WU_11212025_Dip_Buyer_FCFYield11212025WUWestern UnionDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
7.5%7.5%-0.4%
COIN_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025COINCoinbase GlobalMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
15.2%15.2%0.0%
PYPL_11142025_Dip_Buyer_FCFYield11142025PYPLPayPalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-2.5%-2.5%-7.5%
V_11142025_Monopoly_xInd_xCD_Getting_Cheaper11142025VVisaMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-0.1%-0.1%-2.7%
WD_11072025_Dip_Buyer_ValueBuy11072025WDWalker & DunlopDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-6.2%-6.2%-11.0%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Starwood Property Trust

Peers to compare with:

Financials

STWDREXRBRXNNNKRCNLYMedian
NameStarwood.Rexford .Brixmor .NNN REIT Kilroy R.Annaly C. 
Mkt Price18.4141.6425.3741.1141.1622.8233.24
Mkt Cap6.29.87.87.74.915.07.8
Rev LTM7989981,3469061,1271,7031,062
Op Inc LTM-381481557335-431
FCF LTM660207635659511,953647
FCF 3Y Avg258156606634381,260432
CFO LTM6895476356595652,857647
CFO 3Y Avg2854686066345701,976588

Growth & Margins

STWDREXRBRXNNNKRCNLYMedian
NameStarwood.Rexford .Brixmor .NNN REIT Kilroy R.Annaly C. 
Rev Chg LTM-18.2%10.4%5.7%4.5%0.8%473.5%5.1%
Rev Chg 3Y Avg-15.7%19.8%3.8%6.0%1.7%143.3%4.9%
Rev Chg Q-20.9%4.7%6.3%5.3%-3.5%637.1%5.0%
QoQ Delta Rev Chg LTM-5.6%1.2%1.5%1.3%-0.9%81.6%1.2%
Op Mgn LTM-38.2%35.7%61.5%29.7%-37.0%
Op Mgn 3Y Avg-37.8%36.1%62.0%29.3%-36.9%
QoQ Delta Op Mgn LTM--0.7%0.2%-0.1%-0.1%--0.1%
CFO/Rev LTM86.4%54.8%47.2%72.7%50.2%167.8%63.7%
CFO/Rev 3Y Avg35.9%52.4%47.2%73.6%50.4%-50.4%
FCF/Rev LTM82.8%20.7%47.2%72.7%4.5%114.7%59.9%
FCF/Rev 3Y Avg33.0%17.6%47.2%73.6%3.4%-33.0%

Valuation

STWDREXRBRXNNNKRCNLYMedian
NameStarwood.Rexford .Brixmor .NNN REIT Kilroy R.Annaly C. 
Mkt Cap6.29.87.87.74.915.07.8
P/S8.59.76.38.84.47.88.1
P/EBIT-21.015.413.610.5-14.5
P/E18.328.425.620.415.58.919.4
P/CFO9.817.613.412.18.84.611.0
Total Yield14.9%7.7%8.0%10.4%11.6%11.3%10.8%
Dividend Yield9.5%4.2%4.1%5.5%5.2%0.0%4.7%
FCF Yield 3Y Avg3.9%1.5%8.0%8.3%0.9%11.4%5.9%
D/E1.40.30.60.60.92.20.8
Net D/E1.30.30.60.60.92.20.7

Returns

STWDREXRBRXNNNKRCNLYMedian
NameStarwood.Rexford .Brixmor .NNN REIT Kilroy R.Annaly C. 
1M Rtn1.5%0.7%-3.1%0.5%-2.6%7.1%0.6%
3M Rtn-6.9%2.7%-8.4%-1.9%0.1%9.9%-0.9%
6M Rtn-3.0%19.3%3.0%2.2%26.1%29.0%11.1%
12M Rtn1.5%3.4%-10.8%0.6%7.9%33.1%2.5%
3Y Rtn17.9%-16.7%26.3%4.9%17.4%58.4%17.7%
1M Excs Rtn1.6%0.8%-3.1%0.6%-2.6%7.2%0.7%
3M Excs Rtn-13.2%-5.4%-14.2%-6.9%-4.6%3.0%-6.1%
6M Excs Rtn-17.7%4.6%-11.7%-12.5%11.3%14.3%-3.6%
12M Excs Rtn-13.9%-10.1%-25.5%-14.5%-8.5%18.2%-12.0%
3Y Excs Rtn-55.6%-86.0%-44.1%-64.5%-52.4%-8.9%-54.0%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Commercial and Residential Lending Segment1,7041,168779618693
Infrastructure Lending Segment2401548839107
Investing and Servicing Segment175205210150254
Property Segment9492235156288
Corporate200-800
Securitization Variable interest entity (VIE)-165-155-142-61-145
Total2,0501,4651,1708221,196


Net Income by Segment
$ Mil20242023202220212020
Commercial and Residential Lending Segment432510587508447
Property Segment197616-0-45-8
Infrastructure Lending Segment725824249
Investing and Servicing Segment4210115266281
Securitization Variable interest entity (VIE)0000 
Corporate-404-414448-221-220
Total3398711,211332510


Assets by Segment
$ Mil20242023202220212020
Securitization Variable interest entity (VIE)42,155  62,75660,736
Commercial and Residential Lending Segment19,856  12,09811,042
Property Segment2,963  2,1192,197
Infrastructure Lending Segment2,788  1,7691,761
Investing and Servicing Segment1,542  1,7351,914
Corporate201  396393
Total69,504  80,87478,042


Price Behavior

Short Interest

Short Interest: As Of Date11142025
Short Interest: Shares Quantity12,572,082
Short Interest: % Change Since 103120252.4%
Average Daily Volume3,755,421
Days-to-Cover Short Interest3.35
Basic Shares Quantity336,945,000
Short % of Basic Shares3.7%

SEC Filings

Expand for More

Report DateFiling DateFiling
6302025807202510-Q 6/30/2025
3312025509202510-Q 3/31/2025
12312024227202510-K 12/31/2024
93020241106202410-Q 9/30/2024
6302024806202410-Q 6/30/2024
3312024508202410-Q 3/31/2024
12312023222202410-K 12/31/2023
93020231108202310-Q 9/30/2023
6302023803202310-Q 6/30/2023
3312023504202310-Q 3/31/2023
12312022301202310-K 12/31/2022
93020221109202210-Q 9/30/2022
6302022804202210-Q 6/30/2022
3312022504202210-Q 3/31/2022
12312021225202210-K 12/31/2021
93020211109202110-Q 9/30/2021