Douglas Elliman Inc
NYSE:DOUG
Intrinsic Value
The intrinsic value of one DOUG stock under the Base Case scenario is 11.69 USD. Compared to the current market price of 2.65 USD, Douglas Elliman Inc is Undervalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Douglas Elliman Inc.
Fundamental Analysis
Revenue & Expenses Breakdown
Douglas Elliman Inc
Balance Sheet Decomposition
Douglas Elliman Inc
| Current Assets | 192.4m |
| Cash & Short-Term Investments | 136.3m |
| Receivables | 30.6m |
| Other Current Assets | 25.5m |
| Non-Current Assets | 296.6m |
| Long-Term Investments | 12.9m |
| PP&E | 127.5m |
| Intangibles | 104.2m |
| Other Non-Current Assets | 52m |
Free Cash Flow Analysis
Douglas Elliman Inc
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Douglas Elliman Inc
|
Revenue
|
1B
USD
|
|
Operating Expenses
|
-1.1B
USD
|
|
Operating Income
|
-31.4m
USD
|
|
Other Expenses
|
-30.5m
USD
|
|
Net Income
|
-61.8m
USD
|
DOUG Profitability Score
Profitability Due Diligence
Douglas Elliman Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
Douglas Elliman Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
DOUG Solvency Score
Solvency Due Diligence
Douglas Elliman Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Douglas Elliman Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DOUG Price Targets Summary
Douglas Elliman Inc
Dividends
Current shareholder yield for DOUG 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?
The intrinsic value of one DOUG stock under the Base Case scenario is 11.69 USD.
Compared to the current market price of 2.65 USD, Douglas Elliman Inc is Undervalued by 77%.