|
Market Closed -
NYSE
23:00:03 21/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 11.79 USD | -0.59% |
|
+0.94% | +7.28% |
| 08-06 | Douglas Emmett, Inc., Q2 2026 Earnings Call, Aug 05, 2026 | |
| 08-05 | Douglas Emmett, Inc. Updates Earnings Guidance for 2026 | CI |
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 | 1,975 | - | - |
| Change | - | -53.11% | -12.29% | 28.54% | -40.78% | 7.29% | - | - |
| Enterprise Value (EV) 1 | 10,555 | 7,679 | 7,438 | 8,161 | 7,048 | 7,280 | 7,404 | 7,535 |
| Change | - | -27.24% | -3.15% | 9.72% | -13.63% | 3.28% | 1.71% | 1.77% |
| P/E | 90.5x | 28.5x | -55.8x | 143x | 122x | -112x | -93.5x | 627x |
| PBR | 2.86x | 1.27x | 1.32x | 1.82x | 1.18x | 1.39x | 1.54x | 1.7x |
| PEG | - | 0.6x | 0x | -1x | -4x | 1x | -4.8x | -5x |
| Capitalization / Revenue | 6.4x | 2.77x | 2.37x | 3.15x | 1.83x | 1.93x | 1.88x | 1.83x |
| EV / Revenue | 11.5x | 7.73x | 7.29x | 8.27x | 7.02x | 7.13x | 7.06x | 6.99x |
| EV / EBITDA | 18.4x | 12.5x | 12.2x | 13.8x | 12x | 11.9x | 11.5x | 11.3x |
| EV / EBIT | 52.5x | 31.8x | 49.7x | 39.5x | 37x | 34.5x | 30x | 29.2x |
| 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% | 6.5% | 6.62% | 6.75% |
| EPS 2 | 0.37 | 0.55 | -0.26 | 0.13 | 0.09 | -0.1055 | -0.1261 | 0.0188 |
| Distribution rate | 303% | 187% | -292% | 585% | 844% | -726% | -618% | 4,234% |
| Net sales 1 | 918.4 | 993.7 | 1,020 | 986.5 | 1,004 | 1,022 | 1,048 | 1,078 |
| EBITDA 1 | 572.4 | 614.4 | 609.6 | 590.9 | 589.4 | 609.4 | 641.7 | 669.6 |
| EBIT 1 | 201.2 | 241.6 | 149.7 | 206.8 | 190.4 | 211.1 | 247 | 258.2 |
| Net income 1 | 65.27 | 97.14 | -42.71 | 23.52 | 16.27 | -27.93 | -25.49 | 9.9 |
| Net Debt 1 | 4,676 | 4,923 | 5,020 | 5,053 | 5,208 | 5,305 | 5,430 | 5,561 |
| Reference price 2 | 33.50 | 15.68 | 14.50 | 18.56 | 10.99 | 11.79 | 11.79 | 11.79 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -111.75x | 7.13x | 11.95x | 6.5% | 1.97B | |
| 32.61x | 7.37x | 12.98x | 4.22% | 10.8B | |
| 25.35x | 16.59x | 26.99x | 3.88% | 7.12B | |
| 23.55x | 16.09x | 26.91x | 4.33% | 5.43B | |
| 165.97x | 7.95x | 12.41x | 4.34% | 4.89B | |
| 9.56x | 11.81x | 14.59x | 6.43% | 4.4B | |
| 37.73x | 12.15x | 15.87x | 6.45% | 4.32B | |
| 152.02x | 7.84x | 13.67x | 5.95% | 4.25B | |
| 26.2x | 8.72x | 16.17x | 3.43% | 4.21B | |
| -26.13x | 10.26x | 24.06x | 4.33% | 4.07B | |
| Average | 33.51x | 10.59x | 17.56x | 4.99% | 5.15B | |
| Weighted average by Cap. | 40.93x | 10.77x | 17.87x | 4.75% |
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
