DEI - NYSE

Douglas Emmett, Inc.

Douglas Emmett, Inc.

DEIยทNYSE

$12.05

+3.3%
Real EstateREIT - 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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.02B
EPS0.0971
P/E Ratio124.10
Earnings Date08/04/2026
Douglas Emmett, Inc.

Douglas Emmett, Inc. Fair Value Envelope

DEI ยท NYSE

Our analysis suggests that DEI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.05, this represents a potential HIDDEN relative to our calculated worth for Douglas Emmett, Inc..

HIDDEN
Intrinsic Value
Current Price: $12.05

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$15.9B
+ Cash & Equivalents$340.8M
Firm Value$16.3B
- Debt$5.6B
Equity Value$10.7B
/ Shares Outstanding167,448,275B
DCF Value$64
UNDERVALUED BY 430%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$444.3M
$510.3M
$586.1M
$673.2M
$773.2M
$888.1M
$1.0B
$1.2B
$1.3B
$1.5B
Maintenance CapEx
-$44.2M
-$50.8M
-$58.3M
-$67.0M
-$76.9M
-$88.3M
-$101.5M
-$116.5M
-$133.8M
-$153.7M
Owner Earnings
$400.1M
$459.6M
$527.8M
$606.3M
$696.3M
$799.8M
$918.6M
$1.1B
$1.2B
$1.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$370.5M
$394.0M
$419.0M
$445.6M
$473.9M
$504.0M
$536.0M
$570.0M
$606.2M
$644.7M
Terminal Value represents 68.8% of Enterprise Value

Related Guides

Blog Categories

Continue your DEI research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.