Douglas Emmett Inc
NYSE:DEI

Watchlist Manager
Douglas Emmett Inc Logo
Douglas Emmett Inc
NYSE:DEI
Watchlist
Price: 10.99 USD Market Closed
Market Cap: 1.8B USD

Intrinsic Value

The intrinsic value of one DEI stock under the Base Case scenario is 40.97 USD. Compared to the current market price of 10.99 USD, Douglas Emmett Inc is Undervalued by 73%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DEI Intrinsic Value
40.97 USD
Undervaluation 73%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Douglas Emmett Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about DEI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DEI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Douglas Emmett Inc.

Explain Valuation
Compare DEI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DEI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Douglas Emmett Inc

Current Assets 566.9m
Cash & Short-Term Investments 408.5m
Receivables 125.4m
Other Current Assets 33.1m
Non-Current Assets 8.8B
PP&E 8.8B
Intangibles 7m
Other Non-Current Assets 30.8m
Current Liabilities 243m
Accounts Payable 105.1m
Accrued Liabilities 40m
Other Current Liabilities 97.9m
Non-Current Liabilities 7.2B
Long-Term Debt 5.6B
Other Non-Current Liabilities 1.6B
Efficiency

Free Cash Flow Analysis
Douglas Emmett Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Douglas Emmett Inc

Revenue
999.5m USD
Cost of Revenue
-362.2m USD
Gross Profit
637.4m USD
Operating Expenses
-443.8m USD
Operating Income
193.6m USD
Other Expenses
-172.8m USD
Net Income
20.8m USD
Fundamental Scores

DEI Profitability Score
Profitability Due Diligence

Douglas Emmett Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
46/100
Profitability
Score

Douglas Emmett Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

DEI Solvency Score
Solvency Due Diligence

Douglas Emmett Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Positive Net Debt
22/100
Solvency
Score

Douglas Emmett Inc's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DEI Price Targets Summary
Douglas Emmett Inc

Wall Street analysts forecast DEI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DEI is 14.51 USD with a low forecast of 12.12 USD and a high forecast of 17.85 USD.

Lowest
Price Target
12.12 USD
10% Upside
Average
Price Target
14.51 USD
32% Upside
Highest
Price Target
17.85 USD
62% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DEI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

DEI Insider Trading
Buy and sell transactions by insiders

DEI News

Other Videos
What is the Intrinsic Value of one DEI stock?

The intrinsic value of one DEI stock under the Base Case scenario is 40.97 USD.

Is DEI stock undervalued or overvalued?

Compared to the current market price of 10.99 USD, Douglas Emmett Inc is Undervalued by 73%.

Back to Top