Three independent discounted-cash-flow-style models value Starwood Property Trust, Inc. every trading day. 0 of 3 currently price STWD above its market price.
| Free Cash Flow model | $-49.01 |
| Excess Profit model | $-37.18 |
| Residual Earnings model | $10.24 |
| Dividend Discount model | $62.85 |
| Piotroski F-Score | 4 / 8 |
| Return on invested capital | +2.1% |
| Net debt / EBITDA | 23.5× |
| Gross margin | +100.0% |
| Revenue CAGR | -17.0% |
| Cash conversion | 2.4× |
| Dividend yield | +14.8% |
| Buyback yield | -9.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open STWD in StockKitty