image
Real Estate - REIT - Office - NYSE - US
$ 13.85
-2.94 %
$ 2.32 B
Market Cap
106.54
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DEI stock under the worst case scenario is HIDDEN Compared to the current market price of 13.8 USD, Douglas Emmett, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DEI stock under the base case scenario is HIDDEN Compared to the current market price of 13.8 USD, Douglas Emmett, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DEI stock under the best case scenario is HIDDEN Compared to the current market price of 13.8 USD, Douglas Emmett, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DEI

image
$20.0$20.0$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
986 M REVENUE
-3.33%
0 OPERATING INCOME
0.00%
7.59 M NET INCOME
117.29%
409 M OPERATING CASH FLOW
-4.28%
-241 M INVESTING CASH FLOW
-3.07%
-246 M FINANCING CASH FLOW
-404.89%
245 M REVENUE
20.88%
0 OPERATING INCOME
0.00%
-7.51 M NET INCOME
-88.13%
74.1 M OPERATING CASH FLOW
-28.54%
-84.2 M INVESTING CASH FLOW
-81.68%
-89.5 M FINANCING CASH FLOW
-20.52%
Balance Sheet Douglas Emmett, Inc.
image
Current Assets 562 M
Cash & Short-Term Investments 445 M
Receivables 118 M
Other Current Assets 0
Non-Current Assets 8.62 B
Long-Term Investments 23.8 M
PP&E 14.3 M
Other Non-Current Assets 8.58 B
4.84 %93.46 %Total Assets$9.2b
Current Liabilities 5.65 B
Accounts Payable 60.1 M
Short-Term Debt 5.52 B
Other Current Liabilities 70.9 M
Non-Current Liabilities 94.3 M
Long-Term Debt 10.8 M
Other Non-Current Liabilities 83.5 M
96.08 %Total Liabilities$5.7b
EFFICIENCY
Earnings Waterfall Douglas Emmett, Inc.
image
Revenue 986 M
Cost Of Revenue 0
Gross Profit 986 M
Operating Expenses 780 M
Operating Income 0
Other Expenses -7.59 M
Net Income 7.59 M
1b1b900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00986m0986m(780m)08m8mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
0.00% OPERATING MARGIN
0.00%
2.38% NET MARGIN
2.38%
1.14% ROE
1.14%
0.25% ROA
0.25%
0.00% ROIC
0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Douglas Emmett, Inc.
image
450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 7.59 M
Depreciation & Amortization 376 M
Capital Expenditures 0
Stock-Based Compensation 21 M
Change in Working Capital -1.34 M
Others 2.19 M
Free Cash Flow 409 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 $16.8 , with forecasts ranging from a low of $15 to a high of $20 .
DEI Lowest Price Target Wall Street Target
15 USD 8.30%
DEI Average Price Target Wall Street Target
16.8 USD 20.94%
DEI Highest Price Target Wall Street Target
20 USD 44.40%
Price
Max Price Target
Min Price Target
Average Price Target
202019191818171716161515141413131212May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.02% DIVIDEND YIELD
0.19 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.201.201.001.000.800.800.600.600.400.400.200.200.000.000.210.220.230.250.260.280.280.280.190.190.190.210.220.230.250.260.280.280.280.190.190.210.220.230.250.260.280.280.280.190.190.220.850.230.890.250.940.261.010.281.060.281.120.281.120.191.030.190.760.190.760.192015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
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
592 K USD 1
9-12 MONTHS
7. News
Douglas Emmett Announces Dates for Its 2025 First 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 first quarter earnings results after market close on Tuesday, May 6, 2025. A live conference call is scheduled for the following day, Wednesday, May 7, 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 Officer, Kev. businesswire.com - 2 weeks ago
FCC Investigates Disney for DEI Practices The agency has threatened to use its powers to combat diversity programs. wsj.com - 3 weeks ago
FCC plans to investigate Disney over DEI, in latest scrutiny of media industry The Federal Communications Commission plans to open an investigation into the diversity, equity and inclusion practices at Walt Disney Co. and its ABC network, the agency's chief said on Friday, marking the latest such regulatory probe into a large media company since President Donald Trump returned to the White House. marketwatch.com - 3 weeks ago
FCC to probe Disney over DEI practices: ‘Going to get to the bottom of everything' FCC chair Brendan Carr said he's putting the "finishing touches" on a letter to Disney. nypost.com - 3 weeks ago
Disney shareholders widely reject anti-DEI proposal A shareholder proposal seeking for Disney to reconsider participating in the Human Rights Campaign's corporate equality index went up for a vote at the entertainment giant's annual meeting. foxbusiness.com - 1 month ago
Disney shareholders vote to keep letting company participate in DEI workplace survey A shareholder proposal argued that Disney's involvement in such divisive political issues has alienated segments of the audience, and damaged the company's stock price. nypost.com - 1 month ago
Disney shareholders reject anti-DEI proposal Disney shareholders rejected an anti-DEI proposal on Thursday. A conservative think tank proposed that Disney stop participating in the Corporate Equality Index. businessinsider.com - 1 month ago
Douglas Emmett: A Buy As Long As The U.S. Avoids Recession Douglas Emmett is an office REIT with a growing multifamily portfolio focused on California and Hawaii. The REIT's FFO in 2024 was impacted by weak office fundamentals, while the significance of multifamily for NOI increased. The continued office downturn will continue to weigh on FFO in 2025, with expiring interest rate hedges having an outsized effect this year as well. seekingalpha.com - 1 month ago
Kohl's changes DEI officer title, broadens supplier diversity program Kohl's on Friday changed the title of its chief DEI officer and broadened its supplier diversity program in response to President Donald Trump's push to dismantle the practice in the federal government and private sector. reuters.com - 1 month ago
Verizon becomes latest company to face probe by FCC boss over DEI policies Verizon is awaiting FCC approval for its $9.6 billion purchase of Frontier Communications. nypost.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 April 15, 2025 to shareholders of record as of March 31, 2025. About Douglas Emmett, Inc. Douglas Emmett, Inc. (DEI) is a fully integrated, self-administered and self-managed real estate investment trust (REIT), a. businesswire.com - 1 month ago
Douglas Emmett to Present at 2025 Citi Global Property CEO Conference SANTA MONICA, Calif.--(BUSINESS WIRE)--Douglas Emmett, Inc. (NYSE: DEI), a real estate investment trust (REIT), announced today that President and CEO Jordan L. Kaplan will be participating in a roundtable discussion at the 2025 Citi Global Property CEO Conference on Tuesday, March 4, 2025 at 2:10 pm Eastern Time. A live webcast of the discussion will be available at: kvgo.com/citi/douglas-emmett-march-2025 A replay of the discussion will be available on the same URL starting twelve hours after. businesswire.com - 1 month ago
8. Profile Summary

Douglas Emmett, Inc. DEI

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 2.32 B
Dividend Yield 1.02%
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 Mr. Allan B. Golad Senior Vice President of Property Management Ms. Michele L. Aronson Executive Vice President, General Counsel & Secretary Mr. Kevin Andrew Crummy Chief Investment Officer Mr. Theodore E. Guth Senior Advisor 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. Michael J. Means Senior Vice President of Commercial Leasing Mr. Stuart McElhinney Vice President of Investor Relations