/
Real estate investment trusts company · MD · FY ends Dec · Revenue $1.57B · 61.53% margin · $149M FCF
$15.25
+$0.00 (+0.00%)
Price from 87 days ago
61.07% operating margin is above average. ROIC at 4.51%. Note that capital returns lag the margin, the business may be capital-intensive despite high margins.
Revenue declined 6.3% YoY. The question is whether this is cyclical or a structural shift.
Free cash flow declined 29% versus the prior year, cash generation momentum has weakened. Net debt of $11.77B represents 68.4x FCF, leverage limits flexibility.
Based on TTM earnings · Diluted shares
Profitability & Returns
Revenue (TTM)
$1.57B
▼ -6.3% YoY
Net Income (TTM)
-$627M
▼ -1.0% YoY
Op. Margin
61.53%
▼ -1.4pp YoY
ROIC
4.76%
▲ +0.1pp YoY
Cash Flow & Balance Sheet
FCF (TTM)
$149M
▼ -29.4% YoY
Op. Cash Flow (TTM)
$315M
▼ -19.5% YoY
Net Debt
$11.77B
Cash & Equiv.
$211M
5Y CAGR: +39.6%
5Y CAGR: +13.2%
Continue Research
Starwood Real Estate Income Trust (SWDR) trades above a two-stage DCF intrinsic value of about $-23.59 per share, so at $15.25 the stock looks overvalued (254.7% above estimated intrinsic value). A high multiple is not the same as overvalued: fast-growing, high-quality businesses can deserve a premium. See the general approach in how to tell if a stock is overvalued.
On quality, Starwood Real Estate Income Trust scores 26/100 on Intrinsiqq's quality scorecard (a lower-quality business on these measures), weighing growth, margins, returns on capital, share count, and balance-sheet strength. It currently yields about 5.8%; see dividend safety for coverage and history. All figures are computed from SEC filings; read the full methodology. This is analysis, not investment advice.
Intrinsiqq's two-stage DCF estimates an intrinsic value of about $-23.59 per share for SWDR, projecting its recent free cash flow forward with a growth rate that fades toward a long-run rate and discounting it back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around $-17.69. At today's $15.25, that puts the stock about 254.7% above estimated intrinsic value. The result is sensitive to the growth and discount-rate inputs, so it is best to run conservative, base and optimistic cases. You can adjust all of them yourself with the sliders on the DCF tab.
Starwood Real Estate Income Trust scores 26 out of 100 on Intrinsiqq's quality score, a weighted blend of 8 metrics each scored 0 to 100, which makes it a lower-quality business on these measures. Recent fundamentals include a 61.5% operating margin and a 4.8% return on invested capital. The score weighs revenue and free-cash-flow growth, operating margins, return on invested capital, share-count change, and balance-sheet strength, all computed from SEC filings, not opinion. Because valuation only means something relative to quality, the full metric-by-metric breakdown is on the quality scorecard.
Yes, Starwood Real Estate Income Trust pays a regular dividend of about $0.88 per share per year (typically in quarterly installments), a yield of roughly 5.8% at the current price. Starwood Real Estate Income Trust has grown the dividend at roughly 30.6% a year over the past few years. A low headline yield is not the same as a weak dividend: what matters is how well earnings and free cash flow cover the payout and whether it is growing, not the percentage alone. For SWDR's full payout history, growth streak and dividend-safety score, see the dividends tab.
That depends on valuation and quality together, not either alone. SWDR currently trades above its estimated intrinsic value and scores 26/100 on quality (lower-quality). It also yields about 5.8%. A cheap price is only a bargain if the business is durable, and a premium can be justified by genuine quality, so the two questions, "is it cheap?" and "is it good?", only make sense side by side. Read the valuation against the quality scorecard, run the DCF on your own assumptions, and decide for yourself. This is analysis from SEC filings, not investment advice.