Douglas Elliman Inc
NYSE:DOUG
Intrinsic Value
The intrinsic value of one DOUG stock under the Base Case scenario is 11.03 USD. Compared to the current market price of 1.83 USD, Douglas Elliman Inc is Undervalued by 83%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Douglas Elliman Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Douglas Elliman Inc
Balance Sheet Decomposition
Douglas Elliman Inc
Current Assets | 196.1m |
Cash & Short-Term Investments | 145.5m |
Receivables | 27.5m |
Other Current Assets | 23.1m |
Non-Current Assets | 297.8m |
Long-Term Investments | 11.5m |
PP&E | 138.2m |
Intangibles | 104.5m |
Other Non-Current Assets | 43.5m |
Free Cash Flow Analysis
Douglas Elliman Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Douglas Elliman Inc
Revenue
|
995.6m
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
-50m
USD
|
Other Expenses
|
-26.3m
USD
|
Net Income
|
-76.3m
USD
|
DOUG Profitability Score
Profitability Due Diligence
Douglas Elliman Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
Score
Douglas Elliman Inc's profitability score is 30/100. 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 11.03 USD.
Compared to the current market price of 1.83 USD, Douglas Elliman Inc is Undervalued by 83%.