image
Real Estate - REIT - Office - NYSE - US
$ 14.41
0.139 %
$ 2.41 B
Market Cap
45.03
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 22, 2025.

The intrinsic value of one DEI stock under the worst case scenario is HIDDEN Compared to the current market price of 14.4 USD, Douglas Emmett, Inc. is HIDDEN

This DCF valuation model was last updated on May, 22, 2025.

The intrinsic value of one DEI stock under the base case scenario is HIDDEN Compared to the current market price of 14.4 USD, Douglas Emmett, Inc. is HIDDEN

This DCF valuation model was last updated on May, 22, 2025.

The intrinsic value of one DEI stock under the best case scenario is HIDDEN Compared to the current market price of 14.4 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$13.0Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25
FINANCIALS
986 M REVENUE
-3.33%
207 M OPERATING INCOME
38.18%
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%
252 M REVENUE
2.68%
52.6 M OPERATING INCOME
9.94%
44.6 M NET INCOME
693.28%
133 M OPERATING CASH FLOW
78.99%
-33.9 M INVESTING CASH FLOW
59.68%
-17.6 M FINANCING CASH FLOW
80.32%
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%
20.97% OPERATING MARGIN
20.97%
2.38% NET MARGIN
2.38%
1.14% ROE
1.14%
0.25% ROA
0.25%
2.24% ROIC
2.24%
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 11.03%
DEI Average Price Target Wall Street Target
17.3 USD 20.29%
DEI Highest Price Target Wall Street Target
20 USD 38.79%
Price
Max Price Target
Min Price Target
Average Price Target
202019191818171716161515141413131212Jul '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 '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
1.19% DIVIDEND YIELD
0.19 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.201.201.001.000.800.800.600.600.400.400.200.200.000.000.210.220.230.250.260.280.280.280.190.190.190.210.220.230.250.260.280.280.280.190.190.210.220.230.250.260.280.280.280.190.190.220.850.230.890.250.940.261.010.281.060.281.120.281.120.191.030.190.760.190.760.192015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 7
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
When Your REIT Will Cut Its Dividend When Your REIT Will Cut Its Dividend seekingalpha.com - 3 weeks 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 - 4 weeks 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 - 4 weeks 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 - 4 weeks 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 - 4 weeks 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 - 1 month 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 - 1 month ago
Douglas Emmett (DEI) Q1 FFO and Revenues Top Estimates Douglas Emmett (DEI) came out with quarterly funds from operations (FFO) of $0.40 per share, beating the Zacks Consensus Estimate of $0.39 per share. This compares to FFO of $0.45 per share a year ago. zacks.com - 1 month ago
Douglas Emmett Releases First Quarter 2025 Earnings Results SANTA MONICA, Calif.--(BUSINESS WIRE)--Douglas Emmett, Inc. (NYSE: DEI), a real estate investment trust (REIT), has released its First Quarter 2025 Earnings Results and Operating Information package by posting it to the investor relations section of its website at www.douglasemmett.com/investors. As previously announced, Jordan Kaplan, CEO, Peter Seymour, CFO, Kevin Crummy, CIO, and Stuart McElhinney, Vice President Investor Relations will host a live conference call to discuss Douglas Emmett's. businesswire.com - 1 month ago
FCC chairman on the DEI investigation into Disney Brendan Carr, FCC chairman, discusses the investigation into Disney's DEI policies. youtube.com - 1 month ago
Goldman Sachs scrubs mentions of ‘Black' from racial diversity web page amid DEI rollback In 2021, Goldman launched the "One Million Black Women" program pledging $10 billion in investments specifically aimed at supporting black women. nypost.com - 1 month ago
8. Profile Summary

Douglas Emmett, Inc. DEI

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 2.41 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