image
Douglas Emmett, Inc. DEI
Real Estate - REIT - Office - NYSE - US
Watchlist
$ 15.69
0.512 %
$ 2.63 B
Market Cap
49.03
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one DEI stock under the worst case scenario is HIDDEN Compared to the current market price of 15.7 USD, Douglas Emmett, Inc. is HIDDEN

DEI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one DEI stock under the base case scenario is HIDDEN Compared to the current market price of 15.7 USD, Douglas Emmett, Inc. is HIDDEN

DEI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one DEI stock under the best case scenario is HIDDEN Compared to the current market price of 15.7 USD, Douglas Emmett, Inc. is HIDDEN

DEI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart DEI

image
1M 9%
6M -18%
1Y 21%
3Y -19%
5Y -51%
All
$18.0$18.0$17.5$17.5$17.0$17.0$16.5$16.5$16.0$16.0$15.5$15.5$15.0$15.0$14.5$14.5$14.0$14.0$13.5$13.5$13.0$13.0$12.5$12.515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
986 M REVENUE
-3.33%
Growth Rates
1Year -3.33%
3Years 2.41%
5Years 1.04%
7Years 2.82%
10Years 5.11%
207 M OPERATING INCOME
38.18%
Growth Rates
1Year 38.18%
3Years 0.52%
5Years -18.12%
7Years -2.16%
10Years 2.11%
7.59 M NET INCOME
117.29%
Growth Rates
1Year 117.29%
3Years -48.68%
5Years -55.16%
7Years -31.24%
10Years -17.64%
409 M OPERATING CASH FLOW
-4.28%
Growth Rates
1Year -4.28%
3Years -2.94%
5Years -2.74%
7Years 0.21%
10Years 5.18%
-241 M INVESTING CASH FLOW
-3.07%
Growth Rates
1Year -3.07%
3Years 5.87%
5Years 18.01%
7Years 13.59%
10Years 2.80%
-246 M FINANCING CASH FLOW
-404.89%
Growth Rates
1Year -404.89%
3Years -263.38%
5Years -18.27%
7Years -8.28%
10Years -19.92%
252 M REVENUE
2.68%
Growth Rates
1Year -3.33%
3Years 2.41%
5Years 1.04%
7Years 2.82%
10Years 5.11%
52.6 M OPERATING INCOME
9.94%
Growth Rates
1Year 38.18%
3Years 0.52%
5Years -18.12%
7Years -2.16%
10Years 2.11%
44.6 M NET INCOME
693.28%
Growth Rates
1Year 117.29%
3Years -48.68%
5Years -55.16%
7Years -31.24%
10Years -17.64%
133 M OPERATING CASH FLOW
78.99%
Growth Rates
1Year -4.28%
3Years -2.94%
5Years -2.74%
7Years 0.21%
10Years 5.18%
-33.9 M INVESTING CASH FLOW
59.68%
Growth Rates
1Year -3.07%
3Years 5.87%
5Years 18.01%
7Years 13.59%
10Years 2.80%
-17.6 M FINANCING CASH FLOW
80.32%
Growth Rates
1Year -404.89%
3Years -263.38%
5Years -18.27%
7Years -8.28%
10Years -19.92%
Balance Sheet Douglas Emmett, Inc.
image
Current Assets 783 M
Cash & Short-Term Investments 445 M
Receivables 324 M
Other Current Assets 14.1 M
Non-Current Assets 8.62 B
Long-Term Investments 23.8 M
PP&E 14.3 M
Other Non-Current Assets 8.58 B
4.73 %3.44 %91.27 %Total Assets$9.4b
Current Liabilities 163 M
Accounts Payable 60.1 M
Short-Term Debt 0
Other Current Liabilities 103 M
Non-Current Liabilities 5.58 B
Long-Term Debt 5.51 B
Other Non-Current Liabilities 73.8 M
95.88 %Total Liabilities$5.7b
EFFICIENCY
Earnings Waterfall Douglas Emmett, Inc.
image
Revenue 986 M
Cost Of Revenue 350 M
Gross Profit 636 M
Operating Expenses 429 M
Operating Income 207 M
Other Expenses 199 M
Net Income 7.59 M
1b1b900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00986m(350m)636m(429m)207m(199m)8mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
64.49% GROSS MARGIN
64.49%
Averages
1Year 64.49%
3Years 50.13%
5Years 56.62%
7Years 59.91%
10Years 62.25%
20.97% OPERATING MARGIN
20.97%
Averages
1Year 20.97%
3Years 20.15%
5Years 20.45%
7Years 27.26%
10Years 28.01%
2.38% NET MARGIN
2.38%
Averages
1Year 2.38%
3Years -2.40%
5Years -5.67%
7Years -3.67%
10Years 0.66%
1.14% ROE
1.14%
Averages
1Year 1.14%
3Years -0.96%
5Years -2.15%
7Years -1.36%
10Years 0.18%
0.25% ROA
0.25%
Averages
1Year 0.25%
3Years -0.25%
5Years -0.56%
7Years -0.35%
10Years 0.08%
2.24% ROIC
2.24%
Averages
1Year 2.24%
3Years 0.80%
5Years -1.26%
7Years -0.71%
10Years 0.30%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Douglas Emmett, Inc.
image
300m300m250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 7.59 M
Depreciation & Amortization 376 M
Capital Expenditures -239 M
Stock-Based Compensation 21 M
Change in Working Capital -1.34 M
Others 2.19 M
Free Cash Flow 169 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Douglas Emmett, Inc.
image
Wall Street analysts predict an average 1-year price target for DEI of $17.3 , with forecasts ranging from a low of $16 to a high of $20 .
DEI Lowest Price Target Wall Street Target
16 USD 1.98%
DEI Average Price Target Wall Street Target
17.3 USD 10.47%
DEI Highest Price Target Wall Street Target
20 USD 27.47%
Price
Max Price Target
Min Price Target
Average Price Target
202019191818171716161515141413131212Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
1.19% DIVIDEND YIELD
0.19 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.201.201.001.000.800.800.600.600.400.400.200.200.000.000.210.220.230.250.260.280.280.280.190.190.190.210.220.230.250.260.280.280.280.190.190.190.210.220.230.250.260.280.280.280.190.190.220.850.230.890.250.940.261.010.281.060.281.120.281.120.191.030.190.760.190.760.382015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Douglas Emmett, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Douglas Emmett Announces Dates for Its 2025 Second Quarter Earnings Results and Live Conference Call SANTA MONICA, Calif.--(BUSINESS WIRE)--Douglas Emmett, Inc. (NYSE:DEI), a real estate investment trust (REIT), announced today that it plans to release its 2025 second quarter earnings results after market close on Tuesday, August 5, 2025. A live conference call is scheduled for the following day, Wednesday, August 6, 2025, at 11:00 a.m. Pacific Time / 2:00 p.m. Eastern Time. Jordan Kaplan, President and Chief Executive Officer, will host the call along with Peter Seymour, Chief Financial Offic. businesswire.com - 1 week ago
Tractor Supply CEO talks consumer health, tariff impact, DEI policy, chicken sales, & more Tractor Supply Company CEO Hal Lawton joins Market Domination to explain how improving conditions are lifting sales after big-ticket sales dipped in early spring, and what he's seeing from today's consumer. To watch more expert insights and analysis on the latest market action, check out more Market Domination here. youtube.com - 1 month ago
Tariffs On, Tariffs Off US equity markets rallied this week, capping off the best monthly gains since November 2023, as investors weighed encouraging inflation data against a whipsaw of court rulings on tariffs. Extending the on-again-off-again tariff saga, a trade court ruled that the tariffs were procedurally invalid, but an Appeals court paused the block, likely sending the decision to the Supreme Court. Rebounding from declines of 2.6% last week, the S&P 500 rallied 1.8% this week, closing within 4% of its February record highs. seekingalpha.com - 1 month ago
Douglas Emmett Declares Quarterly Cash Dividend SANTA MONICA, Calif.--(BUSINESS WIRE)--Douglas Emmett, Inc. (NYSE: DEI), a real estate investment trust (REIT), announced today that its Board of Directors has declared a quarterly cash dividend on each share of its common stock of $0.19, or $0.76 on an annualized basis, to be paid on July 15, 2025 to shareholders of record as of June 30, 2025. About Douglas Emmett, Inc. Douglas Emmett, Inc. (DEI) is a fully integrated, self-administered and self-managed real estate investment trust (REIT), and. businesswire.com - 1 month ago
When Your REIT Will Cut Its Dividend When Your REIT Will Cut Its Dividend seekingalpha.com - 1 month ago
Verizon Rolls Back DEI Policies to Secure $10 Billion Deal FCC Chairman Brendan Carr approved the telecom merger after Verizon yielded to new demands to curb diversity policies. wsj.com - 1 month ago
Verizon ends DEI programs, diversity goals as it seeks approval for Frontier acquisition Verizon announced Friday that it's ending corporate diversity, equity and inclusion (DEI) goals as it faces a Trump administration probe and scrutiny of a proposed acquisition. foxbusiness.com - 1 month ago
Verizon axing DEI programs as it seeks FCC approval for $9.6B Frontier deal FCC Chair Brendan Carr in February criticized Verizon for its promotion of DEI programs and said it could be a factor in the Frontier deal. nypost.com - 1 month ago
Verizon ending DEI programs as it seeks US approval for Frontier deal Verizon Communications said Friday it is ending diversity, equity and inclusion programs after the Trump administration opened a probe and as the U.S. telecom carrier seeks approval to purchase Frontier Communications. reuters.com - 1 month ago
Trade Talks, Fed Hawks, Market Balks US equity markets posted modest declines this past week after the Federal Reserve held rates steady and maintained its status quo "wait-and-see" approach, but acknowledged heightened inflation and labor market risks. Meanwhile, White House officials headed to Switzerland to begin high-level trade talks with China, which follows the announcement of the first major post-Liberation Day trade deal with the United Kingdom. Following its best two-week stretch since late 2022, the S&P 500 slipped 0.4% this week - extending its drawdown to around 8% from its mid-February record highs. seekingalpha.com - 1 month ago
Douglas Emmett, Inc. (DEI) Q1 2025 Earnings Call Transcript Douglas Emmett, Inc. (NYSE:DEI ) Q1 2025 Earnings Conference Call May 7, 2025 2:00 PM ET Company Participants Stuart McElhinney - VP, IR Jordan Kaplan - President and CEO Kevin Crummy - CIO Peter Seymour - CFO Conference Call Participants Steve Sakwa - Evercore ISI Nick Yulico - Scotiabank Connor Michel - Piper Sandler Rich Anderson - Wedbush Peter Abramowitz - Jefferies Upal Rana - KeyBanc Capital Markets Seth Bergey - Citi Jana Galan - Bank of America John Kim - BMO Capital Markets Dylan Burzinski - Green Street Anthony Paolone - JP Morgan Operator Ladies and gentlemen, thank you for standing by. Welcome to Douglas Emmett's Quarterly Earnings Call. seekingalpha.com - 2 months ago
Douglas Emmett (DEI) Reports Q1 Earnings: What Key Metrics Have to Say The headline numbers for Douglas Emmett (DEI) give insight into how the company performed in the quarter ended March 2025, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 2 months ago
8. Profile Summary

Douglas Emmett, Inc. DEI

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 2.63 B
Dividend Yield 1.19%
Description 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.
Contact 1299 Ocean Avenue, Santa Monica, CA, 90401 https://www.douglasemmett.com
IPO Date Oct. 25, 2006
Employees 770
Officers Ms. Michele L. Aronson Executive Vice President, General Counsel & Secretary Mr. Kevin Andrew Crummy Chief Investment Officer Mr. Michael J. Means Senior Vice President of Commercial Leasing Mr. Allan B. Golad Senior Vice President of Property Management Mr. Peter D. Seymour Chief Financial Officer Mr. Jordan L. Kaplan President, Chief Executive Officer & Director Mr. Kenneth M. Panzer Chief Operating Officer & Director Mr. Stuart McElhinney Vice President of Investor Relations