D

Douglas Elliman Inc
NYSE:DOUG

Watchlist Manager
Douglas Elliman Inc
NYSE:DOUG
Watchlist
Price: 2.6 USD -2.26% Market Closed
Market Cap: 230.9m USD

Relative Value

The Relative Value of one DOUG stock under the Base Case scenario is 17.76 USD. Compared to the current market price of 2.6 USD, Douglas Elliman Inc is Undervalued by 85%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DOUG Relative Value
Base Case
17.76 USD
Undervaluation 85%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
48
vs Industry
91
Median 3Y
0.2
Median 5Y
0.2
Industry
3.8
Forward
0.2
vs History
vs Industry
29
Median 3Y
-3.7
Median 5Y
-3
Industry
16.2
Forward
25.3
vs History
vs Industry
17
Median 3Y
-6.3
Median 5Y
-5.6
Industry
11.2
vs History
vs Industry
35
Median 3Y
-4.3
Median 5Y
-3.5
Industry
12.8
vs History
6
vs Industry
36
Median 3Y
1
Median 5Y
1.1
Industry
0.9
vs History
38
vs Industry
92
Median 3Y
0.1
Median 5Y
0.1
Industry
6.9
Forward
0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.5
vs History
vs Industry
74
Median 3Y
-1.4
Median 5Y
-1.1
Industry
15.8
Forward
3.9
vs History
vs Industry
72
Median 3Y
-1.5
Median 5Y
-1.1
Industry
19.1
Forward
10.9
vs History
vs Industry
70
Median 3Y
-2.6
Median 5Y
-1.8
Industry
18.5
vs History
vs Industry
61
Median 3Y
-2.3
Median 5Y
-1.5
Industry
20.5
vs History
34
vs Industry
85
Median 3Y
0.2
Median 5Y
0.3
Industry
0.8

Multiples Across Competitors

DOUG Competitors Multiples
Douglas Elliman Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Douglas Elliman Inc
NYSE:DOUG
231.3m USD 0.2 -3.9 -7 -4.8
US
CBRE Group Inc
NYSE:CBRE
48.1B USD 1.2 39.2 21.3 32.6
CN
Ke Holdings Inc
HKEX:2423
146.7B HKD 1.3 34.1 24.9 24.9
US
Zillow Group Inc
NASDAQ:ZG
16.8B USD 6.8 -525.2 90.7 -174.3
US
Jones Lang LaSalle Inc
NYSE:JLL
15.8B USD 0.6 24.9 13.7 17.2
CA
Colliers International Group Inc
TSX:CIGI
10.3B CAD 1.4 63.9 14.4 23.9
CA
FirstService Corp
TSX:FSV
9.7B CAD 1.3 50.7 14.9 22.7
US
Opendoor Technologies Inc
NASDAQ:OPEN
6.3B USD 1.3 -19.9 -40.4 -32.2
US
Compass Inc
NYSE:COMP
6.1B USD 0.9 -108.2 83.3 -175.2
UK
Cushman & Wakefield PLC
NYSE:CWK
3.6B USD 0.4 16 9.9 12.2
US
Newmark Group Inc
NASDAQ:NMRK
3.1B USD 1 29.6 12.3 22.3
P/E Multiple
Earnings Growth PEG
US
D
Douglas Elliman Inc
NYSE:DOUG
Average P/E: 36.9
Negative Multiple: -3.9
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
39.2
39%
1
CN
K
Ke Holdings Inc
HKEX:2423
34.1
-12%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -525.2 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.9
26%
1
CA
Colliers International Group Inc
TSX:CIGI
63.9
39%
1.6
CA
FirstService Corp
TSX:FSV
50.7
33%
1.5
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -19.9 N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -108.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
16
43%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
29.6
82%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
D
Douglas Elliman Inc
NYSE:DOUG
Average EV/EBITDA: 31.7
Negative Multiple: -7
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
21.3
24%
0.9
CN
K
Ke Holdings Inc
HKEX:2423
24.9
31%
0.8
US
Zillow Group Inc
NASDAQ:ZG
90.7
156%
0.6
US
Jones Lang LaSalle Inc
NYSE:JLL
13.7
14%
1
CA
Colliers International Group Inc
TSX:CIGI
14.4
16%
0.9
CA
FirstService Corp
TSX:FSV
14.9
10%
1.5
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -40.4 N/A N/A
US
C
Compass Inc
NYSE:COMP
83.3
N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
9.9
17%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
12.3
29%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
D
Douglas Elliman Inc
NYSE:DOUG
Average EV/EBIT: 22.3
Negative Multiple: -4.8
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
32.6
30%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
24.9
30%
0.8
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -174.3 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
17.2
17%
1
CA
Colliers International Group Inc
TSX:CIGI
23.9
16%
1.5
CA
FirstService Corp
TSX:FSV
22.7
10%
2.3
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -32.2 N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -175.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.2
19%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
22.3
41%
0.5