Filing Flows › Companies › Starwood Real Estate Income Trust › Analysis traps
Starwood Real Estate Income Trust (SWDR): analysis traps
Where its figures could mislead a reader, and what to check before taking them at face value · Data: Q2 2026, to Jun 30, 2026, filed Aug 12, 2026; rules v1.1
Starwood Real Estate Income Trust (SWDR): 1 rule of 10 triggered on the filings to Jun 30, 2026: low net debt = no refinancing risk; 4 with insufficient data; 4 not applicable. Each is a question to verify, with the normal explanation that would produce the same figures.
Check these first
Low net debt = no refinancing risk Triggered · severity high · confidence medium
$2.9B of debt comes due within a year against $207M of cash and investments and $149M of free cash flow over the last twelve months: $2.5B short, to be refinanced or raised. Net debt of $11.8B says nothing about when the debt falls due.
Innocent reading: A committed, undrawn credit facility covers the gap (not visible in the balance sheet).
Every rule
A01 FCF growth = the business improved Not applicable
a financial company: free cash flow after capex is not the measure of its business
A07 Stock compensation added back = no economic cost Insufficient data
fewer than two fiscal years of stock compensation and share counts on file
B02 Receivables growing = future cash is certain Not applicable
a financial company: receivables and DSO are not its working capital
B08 Adjusted profit = economic profit Insufficient data
no reconciliation table read from the releases yet and fewer than three quarters with both an adjusted and a GAAP EPS
C02 Low net debt = no refinancing risk Triggered severity high · confidence medium
$2.9B of debt comes due within a year against $207M of cash and investments and $149M of free cash flow over the last twelve months: $2.5B short, to be refinanced or raised. Net debt of $11.8B says nothing about when the debt falls due.
The figures and how they are read
| Cash and investments | $207M |
| Debt | $12.0B |
| Net debt | $11.8B |
| Due within a year | $2.9B |
| Read from | the debt maturity table |
| Free cash flow, twelve months | $149M |
| Cash plus free cash flow | $357M |
| Coverage of what is due | 0.1 |
| Due in the second year | $2.0B |
| Balance sheet date | 2026-06-30 |
due within a year from the maturity table (else the current portion of debt), against cash and investments plus free cash flow over the last twelve months (zero if negative); no credit lines assumed
Source: FY2025 (debt maturities, cash and investments)
What would explain it innocently
- A committed, undrawn credit facility covers the gap (not visible in the balance sheet)
- The notes are routinely rolled over in the commercial-paper or bond market at an investment-grade rating
- Cash held abroad or in subsidiaries can be moved to where the debt is
- A sale of a business or asset already agreed brings the cash
What to look for in the filing
- Undrawn committed facilities and their covenants
- The cost and rating of the refinancing
- Restricted cash and the operating minimum
What would show the trap does not apply
- The 10-K lists an undrawn credit facility that covers the debt due, or the maturity is refinanced before it falls due
- Cash plus FCF of the next quarter exceeds the debt due within a year
Look again: next filing.
D03 EPS growth = profit growth Insufficient data
no quarter with EPS, net income and diluted shares for both this year and last
E02 Low P/E at a cyclical peak = undervalued Not applicable
a financial company: J06 reads its cycle instead
E07 A precise DCF value = the true value Insufficient data
no DCF in the valuation research for this company
J06 A bank's low P/E and high profit = safe Not applicable
not a bank
J08 A REIT's low net income = the dividend is unsafe Not triggered confidence medium
Net income of −$733M is below the $342M of dividends, as a REIT's usually is: depreciation of buildings is not cash. Operating cash flow of $346M covers the dividend 1.0× (0.5× after capex of $173M).
The figures and how they are read
| Fiscal year | FY2025 |
| Net income | −$733M |
| operating cash flow | $346M |
| dividends paid | $342M |
| capex | $173M |
| payout of net income | — |
| payout of ocf | 0.99 |
| payout of ocf after capex | 1.99 |
a REIT's net income is after depreciation of buildings that usually hold their value, so FFO / AFFO is the payout measure; here operating cash flow and operating cash flow after capex stand in for it (capex includes acquisitions of property where the filing lumps them)
Source: FY2025 (net income, operating cash flow, dividends and capex, fiscal year)
What the statuses mean
Triggered: the filings show the pattern; read the normal explanations and the missing evidence before concluding anything. To review: one quarter or a weak signal; a reader's judgement, not a pattern. Not triggered: the pattern is absent on these figures. Insufficient data: the filings read so far do not hold what the rule needs; this is not a clean bill. Not applicable: the rule is not meant for this kind of company (a bank's working capital, a loss-making quarter's EPS growth). Out of date: the latest filing is more than fifteen months old.
Severity is what the pattern could mean for cash, value or solvency; confidence is how reliable the inputs and the reading are. The two are kept apart.
Record a view
A reader's judgement, grounds, what would change it and the next review; kept in the browser (needs JavaScript).
Every rule and the companies it triggers on → Starwood Real Estate Income Trust: cash flow →
Each rule reads the company's own filings by a fixed formula and says what would explain the same figures innocently. A triggered rule is a question to verify, not a finding of manipulation, and not a view on the stock. Missing data is shown as missing, never as clear. Not investment advice.