|
Real-time Estimate
Cboe BZX
22:47:56 08/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 9.905 USD | +0.46% |
|
+1.70% | -10.15% |
| 09-04 | Douglas Emmett, Inc. Declares Quarterly Cash Dividend, Payable on October 15, 2026 | CI |
| 08-06 | Douglas Emmett, Inc., Q2 2026 Earnings Call, Aug 05, 2026 |
Company Valuation: Douglas Emmett, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,879 | 2,756 | 2,418 | 3,108 | 1,840 | 1,651 | - | - |
| Change | - | -53.11% | -12.29% | 28.54% | -40.78% | -10.27% | - | - |
| Enterprise Value (EV) 1 | 10,555 | 7,679 | 7,438 | 8,161 | 7,048 | 7,069 | 7,202 | 7,343 |
| Change | - | -27.24% | -3.15% | 9.72% | -13.63% | 0.29% | 1.88% | 1.95% |
| P/E | 90.5x | 28.5x | -55.8x | 143x | 122x | -77.3x | -64.4x | -800x |
| PBR | 2.86x | 1.27x | 1.32x | 1.82x | 1.18x | 1.17x | 1.3x | 1.45x |
| PEG | - | 0.6x | 0x | -1x | -4x | 0x | -3.2x | 8.7x |
| Capitalization / Revenue | 6.4x | 2.77x | 2.37x | 3.15x | 1.83x | 1.62x | 1.58x | 1.52x |
| EV / Revenue | 11.5x | 7.73x | 7.29x | 8.27x | 7.02x | 6.93x | 6.88x | 6.76x |
| EV / EBITDA | 18.4x | 12.5x | 12.2x | 13.8x | 12x | 11.6x | 11.1x | 10.8x |
| EV / EBIT | 52.5x | 31.8x | 49.7x | 39.5x | 37x | 33.5x | 29.2x | 28.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.12 | 1.03 | 0.76 | 0.76 | 0.76 | 0.7662 | 0.78 | 0.796 |
| Rate of return | 3.34% | 6.57% | 5.24% | 4.09% | 6.92% | 7.77% | 7.91% | 8.07% |
| EPS 2 | 0.37 | 0.55 | -0.26 | 0.13 | 0.09 | -0.1276 | -0.1532 | -0.0123 |
| Distribution rate | 303% | 187% | -292% | 585% | 844% | -600% | -509% | -6,456% |
| Net sales 1 | 918.4 | 993.7 | 1,020 | 986.5 | 1,004 | 1,020 | 1,047 | 1,085 |
| EBITDA 1 | 572.4 | 614.4 | 609.6 | 590.9 | 589.4 | 611.6 | 646.7 | 681.3 |
| EBIT 1 | 201.2 | 241.6 | 149.7 | 206.8 | 190.4 | 210.9 | 246.7 | 258 |
| Net income 1 | 65.27 | 97.14 | -42.71 | 23.52 | 16.27 | -33.17 | -33.75 | 3.234 |
| Net Debt 1 | 4,676 | 4,923 | 5,020 | 5,053 | 5,208 | 5,418 | 5,551 | 5,691 |
| Reference price 2 | 33.500 | 15.680 | 14.500 | 18.560 | 10.990 | 9.860 | 9.860 | 9.860 |
| Nbr of stocks (in thousands) | 175,486 | 175,789 | 166,738 | 167,435 | 167,462 | 167,485 | - | - |
| Announcement Date | 2/8/22 A | 2/7/23 A | 2/6/24 A | 2/4/25 A | 2/10/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -77.25x | 6.93x | 11.56x | 7.77% | 1.65B | |
| 37.92x | 18.12x | 23x | 3.36% | 121B | |
| 30.09x | 13.69x | 17.42x | 4.56% | 63.93B | |
| 35.28x | 14.35x | 14.8x | 6.12% | 50.32B | |
| 17.9x | 15.13x | 17.23x | 1.15% | 37.19B | |
| 16.05x | 24.98x | 27.35x | 3.58% | 16.33B | |
| 25.53x | 10.36x | 14.28x | 4.91% | 14.66B | |
| 8.04x | 11.79x | 14.44x | 6.21% | 14.36B | |
| 18.19x | 16.18x | 23.51x | 5.3% | 14.11B | |
| 28.45x | 10.97x | 16.01x | 4.29% | 12.94B | |
| Average | 14.02x | 14.25x | 17.96x | 4.73% | 34.65B | |
| Weighted average by Cap. | 29.44x | 15.77x | 19.35x | 4.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DEI Stock
- Valuation Douglas Emmett, Inc.
Select your edition
All financial news and data tailored to specific country editions
