investorscraft@gmail.com

Intrinsic ValueStarwood European Real Estate Finance Ltd. (SWEF.L)

Previous Close£91.25
Intrinsic Value
Upside potential
Previous Close
£91.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Starwood European Real Estate Finance Ltd. operates as a specialized real estate debt investment fund, focusing on providing structured loans across Europe, with a strong emphasis on the UK and the broader EU internal market. The company targets mid-term loan maturities, typically between three to seven years, catering to commercial real estate borrowers seeking flexible financing solutions. Its investment strategy prioritizes Northern and Southern Europe, balancing geographic diversification with selective exposure to high-potential markets. As part of the financial services sector, SWEF.L differentiates itself through a disciplined underwriting approach, focusing on senior secured loans with conservative loan-to-value ratios. The firm benefits from its affiliation with Starwood Capital Group, leveraging its parent company’s real estate expertise and network to source high-quality lending opportunities. This positions the fund as a reliable capital provider in a competitive market where alternative lenders play an increasingly critical role in filling financing gaps left by traditional banks.

Revenue Profitability And Efficiency

In its latest fiscal year, Starwood European Real Estate Finance reported revenue of £19.9 million, with net income reaching £7.6 million, reflecting a stable earnings profile. The absence of capital expenditures underscores its asset-light model, while robust operating cash flow of £120.1 million highlights efficient capital recycling. The fund’s profitability is supported by disciplined risk management and a focus on yield-generating debt instruments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 3.11 pence demonstrates its ability to generate shareholder returns through interest income from its loan portfolio. With no debt on its balance sheet and £45.7 million in cash reserves, SWEF.L maintains strong capital efficiency, allowing it to deploy funds opportunistically while minimizing financial leverage risks.

Balance Sheet And Financial Health

Starwood European Real Estate Finance exhibits a conservative balance sheet, with zero total debt and substantial liquidity. Cash and equivalents of £45.7 million provide a buffer against market volatility, ensuring the fund can meet its obligations and capitalize on new lending opportunities without reliance on external financing.

Growth Trends And Dividend Policy

The fund has demonstrated a commitment to shareholder returns, with a dividend per share of 5.5 pence, reflecting its income-focused strategy. Growth is driven by selective loan origination and geographic expansion within Europe, though its market cap of £125.8 million suggests a niche positioning in the real estate finance sector.

Valuation And Market Expectations

Trading with a beta of 0.60, SWEF.L exhibits lower volatility compared to broader markets, appealing to income-seeking investors. The fund’s valuation reflects its steady cash flow generation and conservative leverage, though its smaller size may limit broader institutional interest.

Strategic Advantages And Outlook

Starwood European Real Estate Finance benefits from its affiliation with Starwood Capital Group, enhancing its deal-sourcing capabilities and risk assessment frameworks. The outlook remains stable, supported by sustained demand for alternative real estate financing in Europe, though macroeconomic uncertainties could influence borrower credit quality and loan performance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount