Douglas Emmett, Inc.

Douglas Emmett, Inc.

DEIยทNYSE

$11.66

+0.69%
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.

At a Glance

Live Snapshot
Market Cap$1.95B
EPS0.0971
P/E Ratio120.08
Earnings Date08/04/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 120.1).

Valuation inputs: P/E 120.1, earnings yield +0.8%, momentum +0.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +0.9%, ROIC +5.3%).

Profitability stack: net margin +1.6%, ROE +0.9%, ROIC +5.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +62.6%, momentum +0.7%, net margin +1.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

dei

Douglas Emmett, Inc. Market vs Earnings Trajectory

DEI ยท NYSE

Loading price and EPS data...

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 $11.66, this represents a potential HIDDEN relative to our calculated worth for Douglas Emmett, Inc..

Intrinsic Value
Current Price: $11.66
3Y-131.0%
5Y-116.0%
10Y-83.0%
3Y+1.0%
5Y+13.0%
10Y+35.0%
3Y-83.0%
5Y-68.0%
10Y-81.0%
3Y-22.0%
5Y-8.0%
10Y+14.0%
3Y-25.0%
5Y+59.0%
10Y-12.0%
3Y-5.0%
5Y-
10Y+22.0%
Douglas Emmett, Inc.

Douglas Emmett, Inc. Profit Bridge

DEI ยท NYSE
Revenue1.00B
Cost of Goods Sold (1.17B)
Gross Profit-161.82M
Operating Expenses (-352.27M)
Operating Income190.45M
Interest Expense (266.68M)
Other Income/Expense-201.88M
Pretax Income-11.43M
Income Tax (0.00)
Net Income16.27M
Net Income
16.27M

Profitability Analysis

Gross Margin

-16.1%

Negative gross margin indicates the company is losing money on each saleโ€”unsustainable long-term.

Operating Margin

19.0%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

1.6%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Profitability Insight

Interest or tax burden: Strong operational performance but thin net margins indicate high interest expenses or unfavorable tax position eating into profits.

-16.12%
Gross Profit Margin
-125%
3Y-124.0%
5Y-125.0%
10Y-124.0%
18.97%
Operating Profit Margin
-10%
3Y-22.0%
5Y-69.0%
10Y-36.0%
1.62%
Net Profit Margin
-32%
3Y-83.0%
5Y-71.0%
10Y-86.0%
0.85%
Return on Equity
-25%
3Y-77.0%
5Y-59.0%
10Y-81.0%
0.18%
Return on Assets
-30%
3Y-82.0%
5Y-68.0%
10Y-84.0%
5.31%
Return on Invested Capital
137%
3Y+110.0%
5Y-11.0%
10Y+80.0%
DEI

Douglas Emmett, Inc. Cash Conversion Engine

DEI ยท NYSE
Net Income-11.43M
Depreciation & Amortization394.11M
Stock-Based Compensation21.21M
Change in Working Capital24.00M
Others-41.03M
Capital Expenditures-192.40M
Free Cash Flow194.46M

Cash Flow Quality Analysis

FCF Conversion Rate

-1701.3%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

49.7%

Capital-intensive operations require significant reinvestment. Monitor whether CapEx is maintenance or growth-oriented.

FCF Growth Trend

+14.9%

Steady FCF growth indicates consistent cash generation improvement. On a positive trajectory.

Working Capital Impact

+$24.00M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

dei

Douglas Emmett, Inc. Funding & Solvency Profile

DEI ยท NYSE
Cash & Cash Equivalents357.25M
Net Receivables126.54M
Inventory0.00
Other Current Assets0.00
Total Current Assets484 M
Property, Plant & Equipment7.42M
Goodwill & Intangible Assets4.45M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets7 M
Total Assets
9.30B

Financial Health Analysis

Current Ratio

0.08x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

1.71x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

-5286987000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

5% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

dei

Douglas Emmett, Inc. Street Expectations Map

DEI ยท NYSE

Wall Street analysts project that DEI stock may see slight declines over the coming 12 months. The consensus 1-year price target stands at 11.50, with estimates ranging from a low of 11.00 to a high of 12.00.

Lowest Target
11.00
-5.66%
Consensus Target
11.50
-1.37%
Highest Target
12.00
2.92%

The consensus 1-year price target stands at 11.50, with estimates ranging from a low of 11.00 to a high of 12.00.

Analyst Consensus Analysis

Upside Potential

-1.4%

Fair value territory. Stock trading near consensus target suggests limited near-term catalysts. Focus on fundamental developments.

Analyst Agreement

8.7% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Risk-Reward Profile

0.52x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Efficient pricing: Stock trading at fair value with strong consensus suggests market has priced in expectations. Look for fundamental inflection points or new catalysts to drive meaningful moves.

dei

Douglas Emmett, Inc. Insider Positioning

DEI ยท NYSE

During the last 12 months, insiders have purchased $1.49M worth of DEI shares, with no selling activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

98.0K

997.64K

Sold

0

0.00

Net Activity

+998K

+$998K

6-9 Months

Bought

42.1K

492.56K

Sold

0

0.00

Net Activity

+493K

+$493K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
KJL

Kaplan Jordan L

Director, Officer: Chairman And Ceo

98.0K sharesโ€ข1 transactions

$998K

2
AML

Aronson Michele L

Officer: Evp, Gen Counsel & Secretary

42.1K sharesโ€ข2 transactions

$493K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $1.49M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Insider Participation

High Buying

2 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

0.00%
Dividend Yield
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

dei Dividend History

DEI
10Y CAGR 1%
Latest $0.19
Annual $0.95
Stable dividend payments
Last Period: +0%