|
Market Closed -
NYSE
07:00:02 31/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 10.13 USD | -0.78% |
|
-0.39% | -7.83% |
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 | 1,697 | - | - |
| Change | - | -53.11% | -12.29% | 28.54% | -40.78% | -7.81% | - | - |
| Enterprise Value (EV) 1 | 10,555 | 7,679 | 7,438 | 8,161 | 7,048 | 7,114 | 7,247 | 7,388 |
| Change | - | -27.24% | -3.15% | 9.72% | -13.63% | 0.93% | 1.87% | 1.94% |
| P/E | 90.5x | 28.5x | -55.8x | 143x | 122x | -67.5x | -53.6x | 660x |
| PBR | 2.86x | 1.27x | 1.32x | 1.82x | 1.18x | 1.2x | 1.33x | 1.49x |
| PEG | - | 0.6x | 0x | -1x | -4x | 0x | -2.1x | -6x |
| Capitalization / Revenue | 6.4x | 2.77x | 2.37x | 3.15x | 1.83x | 1.66x | 1.62x | 1.58x |
| EV / Revenue | 11.5x | 7.73x | 7.29x | 8.27x | 7.02x | 6.96x | 6.91x | 6.87x |
| EV / EBITDA | 18.4x | 12.5x | 12.2x | 13.8x | 12x | 11.6x | 11.2x | 11x |
| EV / EBIT | 52.5x | 31.8x | 49.7x | 39.5x | 37x | 33.5x | 29.5x | 28.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.12 | 1.03 | 0.76 | 0.76 | 0.76 | 0.7662 | 0.7775 | 0.796 |
| Rate of return | 3.34% | 6.57% | 5.24% | 4.09% | 6.92% | 7.56% | 7.68% | 7.86% |
| EPS 2 | 0.37 | 0.55 | -0.26 | 0.13 | 0.09 | -0.1501 | -0.189 | 0.0153 |
| Distribution rate | 303% | 187% | -292% | 585% | 844% | -510% | -411% | 5,189% |
| Net sales 1 | 918.4 | 993.7 | 1,020 | 986.5 | 1,004 | 1,022 | 1,049 | 1,076 |
| EBITDA 1 | 572.4 | 614.4 | 609.6 | 590.9 | 589.4 | 611.2 | 648.2 | 672.9 |
| EBIT 1 | 201.2 | 241.6 | 149.7 | 206.8 | 190.4 | 212.3 | 245.5 | 258 |
| Net income 1 | 65.27 | 97.14 | -42.71 | 23.52 | 16.27 | -27.55 | -33.68 | -0.0631 |
| Net Debt 1 | 4,676 | 4,923 | 5,020 | 5,053 | 5,208 | 5,418 | 5,551 | 5,691 |
| Reference price 2 | 33.50 | 15.68 | 14.50 | 18.56 | 10.99 | 10.13 | 10.13 | 10.13 |
| Nbr of stocks (in thousands) | 175,486 | 175,789 | 166,738 | 167,435 | 167,462 | 167,485 | - | - |
| Announcement Date | 8/2/22 | 7/2/23 | 6/2/24 | 4/2/25 | 10/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -67.48x | 6.96x | 11.64x | 7.56% | 1.7B | |
| 34.07x | 18.19x | 22.83x | 3.34% | 122B | |
| 33.24x | 14.69x | 18.87x | 4.14% | 70.46B | |
| 37.77x | 14.9x | 15.4x | 5.73% | 53.7B | |
| 18.5x | 15.6x | 17.81x | 1.12% | 38.84B | |
| 14x | 22.71x | 27.43x | 3.59% | 16.54B | |
| 28.53x | 11.15x | 15.29x | 4.42% | 16.29B | |
| 8.24x | 11.94x | 14.63x | 6.06% | 14.69B | |
| 18.27x | 16.28x | 23.88x | 5.27% | 14.23B | |
| 29.92x | 11.35x | 16.61x | 4.07% | 13.63B | |
| Average | 15.51x | 14.38x | 18.44x | 4.53% | 36.17B | |
| Weighted average by Cap. | 29.32x | 15.99x | 19.71x | 3.91% |
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
