Starwood Property Trust, Inc. (STWD) DCF Valuation

Starwood Property Trust, Inc. (STWD) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Starwood Property Trust, Inc. (STWD) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Starwood Property Trust, Inc. (STWD) financial outlook like an expert! This (STWD) DCF Calculator provides you with pre-filled financial data and the complete freedom to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 959.4 822.4 885.1 1,449.6 1,016.5 1,085.7 1,159.6 1,238.6 1,322.9 1,413.0
Revenue Growth, % 0 -14.28 7.62 63.77 -29.88 6.81 6.81 6.81 6.81 6.81
EBITDA 337.7 .0 .0 1,553.1 3.3 294.3 314.3 335.7 358.6 383.0
EBITDA, % 35.19 0 0 107.14 0.32288 27.1 27.1 27.1 27.1 27.1
Depreciation 451.1 493.6 390.8 490.9 49.1 412.3 440.4 470.4 502.4 536.6
Depreciation, % 47.01 60.02 44.15 33.86 4.83 37.98 37.98 37.98 37.98 37.98
EBIT -113.4 -493.6 -390.8 1,062.2 -45.9 -102.5 -109.5 -117.0 -124.9 -133.4
EBIT, % -11.82 -60.02 -44.15 73.28 -4.51 -9.44 -9.44 -9.44 -9.44 -9.44
Total Cash 478.4 563.2 217.4 18,662.5 258.1 582.6 622.2 664.6 709.8 758.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 64.1 96.0 116.3 168.5 200.9
Account Receivables, % 6.68 11.67 13.13 11.63 19.76
Inventories -28.9 -40.6 -48.2 -108.6 .0 -45.4 -48.4 -51.7 -55.3 -59.0
Inventories, % -3.02 -4.93 -5.45 -7.49 0 -4.18 -4.18 -4.18 -4.18 -4.18
Accounts Payable 212.0 200.8 189.7 289.1 244.9 243.1 259.7 277.4 296.3 316.4
Accounts Payable, % 22.1 24.41 21.43 19.95 24.09 22.4 22.4 22.4 22.4 22.4
Capital Expenditure -30.9 -25.2 -26.3 -25.2 -25.1 -29.2 -31.2 -33.3 -35.6 -38.0
Capital Expenditure, % -3.22 -3.06 -2.97 -1.74 -2.47 -2.69 -2.69 -2.69 -2.69 -2.69
Tax Rate, % 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75 18.75
EBITAT -105.0 -423.9 -349.1 928.0 -37.3 -89.5 -95.6 -102.1 -109.1 -116.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 492.0 13.1 -8.4 1,501.2 -198.4 401.6 323.9 346.0 369.5 394.7
WACC, % 14.06 13.4 13.74 13.55 12.95 13.54 13.54 13.54 13.54 13.54
PV UFCF
SUM PV UFCF 1,272.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 403
Terminal Value 3,489
Present Terminal Value 1,849
Enterprise Value 3,122
Net Debt 8,671
Equity Value -5,549
Diluted Shares Outstanding, MM 311
Equity Value Per Share -17.87

What You Will Get

  • Comprehensive Financial Model: Starwood Property Trust’s (STWD) actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, operating margins, WACC, and other critical drivers.
  • Real-Time Calculations: Automatic updates provide immediate insights as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Flexible and Reusable: Designed for adaptability, enabling multiple uses for in-depth forecasting.

Key Features

  • Customizable Investment Parameters: Adjust essential metrics such as rental income growth, operating expenses, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial outputs.
  • High-Precision Accuracy: Leverages Starwood’s actual financial data for realistic valuation results.
  • Simplified Scenario Analysis: Easily evaluate different scenarios and analyze their impacts.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Starwood Property Trust, Inc. (STWD) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Starwood Property Trust, Inc. (STWD)'s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Starwood Property Trust, Inc. (STWD)?

  • Maximize Efficiency: Utilize our resources without the hassle of building models from the ground up.
  • Enhance Precision: Access reliable financial insights and methodologies to minimize valuation discrepancies.
  • Completely Adaptable: Modify the framework to align with your unique assumptions and forecasts.
  • Intuitive Visualization: User-friendly charts and outputs simplify the interpretation of results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and practicality.

Who Should Use Starwood Property Trust, Inc. (STWD)?

  • Real Estate Investors: Make informed investment choices with a reliable property trust analysis tool.
  • Financial Analysts: Enhance efficiency with a comprehensive DCF model tailored for real estate.
  • Consultants: Easily modify the framework for client meetings or investment reports.
  • Real Estate Enthusiasts: Expand your knowledge of property valuation strategies through practical examples.
  • Educators and Students: Utilize it as an effective resource in real estate finance education.

What the Template Contains

  • Pre-Filled DCF Model: Starwood Property Trust’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Starwood Property Trust’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.