Skip to main content
Back
Watch Compare

Starwood Real Estate Income Trust, Inc.

Data quality: 100%
SWDR
OTC Financial Services Holding & Investment Offices
$0.13
▲ $0.13 (—)
Mkt Cap: 51.69 M
Price
$0.13
Mkt Cap
51.69 M
Day Range
—
52-Week Range
$0.13 — $16.50
Volume
—
Open —
50D / 200D Avg
—
50D / 200D Avg
—

Quick Summary

Key Takeaways

Revenue grew 25.23% annually over 5 years — strong growth
Debt/Equity of 2.83 — high leverage
Generating 345.61 M in free cash flow
Revenue growth is decelerating — 1Y growth trails 5Y average by 31.56%
ROIC of 3.96% — low return on invested capital
Interest coverage of 1.52× — tight debt servicing

Growth

Revenue Growth (5Y)
25.23%
Above sector avg (6.38%)
Revenue (1Y)-6.33%
Earnings (1Y)N/A
FCF Growth (3Y)-21.20%

Quality

Return on Equity
-15.69%
Below sector avg (10.70%)
ROIC3.96%
Net Margin-43.75%
Op. Margin61.07%

Safety

Debt / Equity
2.83
Above sector avg (0.50)
Current RatioN/A
Interest Coverage1.52

Valuation

PE (TTM)
-0.07
Below sector avg (12.63)
P/B Ratio0.01
EV/EBITDA7.06
Dividend YieldN/A

Price History

Financial Trends

Peer Comparison

vs Financial Services sector median (1096 peers)
Metric Stock Sector Median
P/E -0.1 12.6
P/B 0.0 1.4
ROE % -15.7 10.7
Net Margin % -43.8 14.8
Rev Growth 5Y % 25.2 6.4
D/E 2.8 0.5

All Fundamental Metrics
Growth
Revenue Growth (1Y) -6.33% Revenue Growth (3Y) -5.07%
Earnings Growth (1Y) N/A Earnings Growth (3Y) N/A
Revenue Growth (5Y) 25.23% Earnings Growth (5Y) N/A
Profitability
Revenue (TTM) 1.58 B Net Income (TTM) -691.62 M
ROE -15.69% ROA -3.59%
Gross Margin N/A Operating Margin 61.07%
Net Margin -43.75% Free Cash Flow (TTM) 345.61 M
ROIC 3.96% FCF Growth (3Y) -21.20%
Safety
Debt / Equity 2.83 Current Ratio N/A
Interest Coverage 1.52 Asset Turnover 0.08
Working Capital N/A Tangible Book Value 4.09 B
Dividends
Dividend Yield N/A Payout Ratio N/A
Dividend Growth (3Y) N/A Dividend Growth (5Y) N/A
Consecutive Div Years N/A
Valuation
P/E Ratio -0.07 Forward P/E N/A
P/B Ratio 0.01 P/S Ratio 0.03
PEG Ratio N/A Forward PEG N/A
EV/EBITDA 7.06 Fwd EV/EBITDA N/A
Forward P/S N/A Fwd Earnings Yield N/A
FCF Yield 668.66%
Market Cap 51.69 M Enterprise Value 11.79 B
Per Share
EPS (Diluted TTM) -1.74 Revenue / Share 3.98
FCF / Share 0.87 OCF / Share 0.87
EPS CAGR (1Y) N/A EPS CAGR (5Y) N/A
EPS CAGR (10Y) N/A
Efficiency
CapEx / Revenue N/A FCF Conversion -49.97%
SBC-Adj. FCF N/A Growth Momentum -31.56

Income Statement

Annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Revenue 1.58 B 1.69 B 1.75 B 1.58 B 642.91 M
Net Income -691.62 M -684.88 M -649.70 M -65.71 M -302.25 M
EPS (Diluted) -1.74 -1.68 -1.39 -0.14 —
Gross Profit — — — — —
Operating Income 965.48 M 1.06 B 1.12 B 1.04 B —
EBITDA — — — — —
R&D Expenses — — — — —
SG&A Expenses — — — — —
D&A 704.77 M 742.22 M 811.79 M 848.94 M 330.46 M
Interest Expense 636.07 M 641.42 M 583.48 M 428.85 M 124.09 M
Income Tax -3.20 M -10.10 M -5.00 M 2.10 M 700,000.0

Balance Sheet

Annual, most recent first
Metric FY2025 FY2024 FY2023 FY2022 FY2021
Total Assets 18.92 B 20.99 B 23.11 B 26.76 B 19.97 B
Total Liabilities 14.55 B 15.30 B 15.52 B 16.19 B 13.27 B
Shareholders' Equity 3.89 B 5.19 B 7.09 B 10.09 B 6.63 B
Total Debt 11.96 B 12.74 B 13.03 B 14.36 B 11.27 B
Cash & Equivalents 200.81 M 281.51 M 294.98 M 643.52 M 274.76 M
Current Assets — — — — —
Current Liabilities — — — — —