SWEF: January 2025 NAV

Starwood European Real Estate Finance Limited (the “Company”) (Ticker: “SWEF”)

Net Asset Value, 31 January 2025

This announcement contains price sensitive information.

As at the close of business on 31 January 2025 the unaudited net asset value (NAV) of the Company’s Ordinary Shares was 100.24p (31 December 2024: 100.49p). Please refer to the Reconciliation of NAV per share movements below for more information.

Net Asset Value in total:

The Cash and cash equivalents balance in the table above includes a cash reserve to cover undrawn loan commitments in the portfolio, totaling £23.0 million, as set out in the table below.

Capital amounts drawn as at 31 January 2025 and amounts committed but undrawn as at 31 January 2025 are shown below.

(1) The balances shown corresponds to cash advanced.

(2) Euro amounts drawn converted at the month end spot rate.

(3) Excludes interest which may be capitalised.

The difference between amounts drawn in the table above and “Loans advanced” in the first table is accrued income and impairment provisions.

Reconciliation of NAV per share movements for the month ended 31 January 2025:

(4) Operating Income available to distribute comprises loan income recognised in the period less operating costs incurred and before any impairment is taken into account. Included in the loan income recognised in January 2025 is circa £1.2m (equivalent to 0.63p per share of loan income) related to Hotels, United Kingdom which was fully repaid in January 2025 in advance of its contractual maturity date and which benefited from the earlier than forecast recognition of interest and fees. The Operating Income available to distribute also includes realised foreign exchange gains and losses that are available to distribute except where the realised gains and losses relate to the settlement of hedges that were previously rolled forward and the gain or loss on that roll forward was classified as unavailable to distribute.

(5) Unrealised foreign exchange gain/losses relate to the net impact of changes in the valuation of foreign exchange hedges and the sterling equivalent value of Euro loan investments (using the applicable month end rate). Mismatches between the hedge valuations and the loan investments may occur depending on the shape of the forward FX curve and this may cause some movement in the NAV. These unrealised FX gains / losses are not considered part of distributable reserves.

All figures herein are published based on current information, estimates and judgements.

Enquiries:

Apex Fund and Corporate Services (Guernsey) Limited as Company Secretary

Duke Le Prevost

T: +44 203 5303 630

E: [email protected]

Jefferies International Limited

Gaudi Le Roux

Harry Randall

Ollie Nott

T: +44 020 7029 8000

Notes:

Starwood European Real Estate Finance Limited is an investment company listed on the main market of the London Stock Exchange with an investment objective to conduct an orderly realisation of the assets of the Company. www.starwoodeuropeanfinance.com.

The Group's assets are managed by Starwood European Finance Partners Limited, an indirect wholly-owned subsidiary of Starwood Capital Group.