DEI

Douglas Emmett Inc

Exchange: NYSESector: Real EstateIndustry: REIT - Office

Douglas Emmett, Inc. (DEI) is a fully integrated, self-administered and self-managed real estate investment trust (REIT), and one of the largest owners and operators of high-quality office and multifamily properties located in the premier coastal submarkets of Los Angeles and Honolulu. Douglas Emmett focuses on owning and acquiring a substantial share of top-tier office properties and premier multifamily communities in neighborhoods that possess significant supply constraints, high-end executive housing and key lifestyle amenities.

Current Price

$11.46

-0.69%

GoodMoat Value

$8.61

24.8% overvalued

Profile

Valuation (TTM)

Market Cap$1.92B

P/E-73.72

EV—

P/B1.01

Shares Out167.46M

P/Sales1.91

Revenue$1.00B

EV/EBITDA11.17

Douglas Emmett Inc (DEI) Valuation

DEI Fair Value Estimate

$8.6124.8% overvalued

Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

DEI Valuation Metrics

FCF$92.00M

FCF Growth Rate—

EPS Growth (CAGR)-40.42%

WACC10.00%

Fair Value Models

Graham Number, PEG-based, and Earnings-based models

View Fair Value →

DEI Valuation & Fair Value Analysis

Douglas Emmett Inc (DEI) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.

The GoodMoat Fair Value target for Douglas Emmett Inc is $8.61. The current stock price is $11.46, suggesting the stock is 33.0% overvalued.

The price-to-earnings (P/E) ratio is -73.72. Price-to-book ratio is 1.01. Price-to-sales ratio is 1.91. Enterprise value to EBITDA is 11.17. PEG ratio is 0.68.

GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Douglas Emmett Inc's intrinsic value.