Stock DEI DOUGLAS EMMETT, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Douglas Emmett, Inc.

Equities

DEI

US25960P1093

Commercial REITs

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
13.37 USD +0.45% Intraday chart for Douglas Emmett, Inc. +0.45% -7.79%
Mar. 22 Piper Sandler Adjusts Price Target on Douglas Emmett to $15 From $17, Maintains Neutral Rating MT
Mar. 13 IPOs: 2024 should be a vintage year Our Logo

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,698 5,117 5,879 2,756 2,418 2,237 - -
Enterprise Value (EV) 1 12,163 9,690 10,555 7,679 7,438 7,333 7,440 7,526
P/E ratio 21 x 104 x 90.5 x 28.5 x -55.8 x -30 x -25.2 x -102 x
Yield 2.41% 3.84% 3.34% 6.57% 5.24% 5.7% 5.8% 5.91%
Capitalization / Revenue 8.22 x 5.74 x 6.4 x 2.77 x 2.37 x 2.25 x 2.25 x 2.12 x
EV / Revenue 13 x 10.9 x 11.5 x 7.73 x 7.29 x 7.37 x 7.47 x 7.15 x
EV / EBITDA 20.3 x 17.7 x 18.4 x 12.5 x 12.2 x 12.3 x 12.4 x 11.9 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.81 x 2.45 x 2.86 x 1.27 x 1.32 x 1.33 x 1.5 x 1.71 x
Nbr of stocks (in thousands) 175,349 175,375 175,486 175,789 166,738 167,352 - -
Reference price 2 43.90 29.18 33.50 15.68 14.50 13.37 13.37 13.37
Announcement Date 2/11/20 2/9/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 936.7 891.5 918.4 993.7 1,020 995.4 995.3 1,053
EBITDA 1 600.5 546.5 572.4 614.4 609.6 598.1 601.6 630.9
EBIT 1 242.7 161.3 201.2 241.6 149.7 128.5 140 124.8
Operating Margin 25.91% 18.09% 21.9% 24.32% 14.67% 12.91% 14.06% 11.85%
Earnings before Tax (EBT) 1 418.7 38.55 56.13 96.54 -75.84 -108.1 -144.1 -127.7
Net income 1 363.7 50.42 65.27 97.14 -42.71 -70.67 -86.07 -27.96
Net margin 38.83% 5.66% 7.11% 9.78% -4.18% -7.1% -8.65% -2.65%
EPS 2 2.090 0.2800 0.3700 0.5500 -0.2600 -0.4458 -0.5310 -0.1313
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.060 1.120 1.120 1.030 0.7600 0.7626 0.7758 0.7895
Announcement Date 2/11/20 2/9/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 238.2 238.9 238.9 247 253.7 254.1 252.4 253.4 255.4 259.3 251.3 250.8 248.4 242.4 242.3
EBITDA 1 147.1 147.4 150.1 153.4 154.1 156.8 151.8 153.3 150.7 153.8 152.1 151.4 149 146 146.4
EBIT 1 54.01 55.95 60.73 59.49 57.8 63.61 58.62 31.71 28.67 30.66 37.42 38.44 36.93 32.7 45.02
Operating Margin 22.67% 23.42% 25.42% 24.09% 22.79% 25.03% 23.23% 12.52% 11.23% 11.83% 14.89% 15.33% 14.87% 13.49% 18.58%
Earnings before Tax (EBT) 1 15.75 18.82 26.26 23.84 21.21 25.23 16.16 -15.07 -21.02 -55.91 -0.531 -0.505 -1.608 -8.227 -10.58
Net income 1 18.14 19.33 25.51 24.37 22.96 24.3 18.37 -7.262 -13.36 -40.46 -15.27 -14.64 -17.22 -24.07 -7.751
Net margin 7.61% 8.09% 10.68% 9.87% 9.05% 9.56% 7.28% -2.87% -5.23% -15.6% -6.08% -5.84% -6.93% -9.93% -3.2%
EPS 2 0.1000 0.1100 0.1400 0.1400 0.1300 0.1400 0.1000 -0.0400 -0.0800 -0.2400 -0.0974 -0.1241 -0.1400 -0.1415 -0.0200
Dividend per Share 2 0.2800 0.2800 0.2800 0.2800 0.2800 0.1900 0.1900 0.1900 0.1900 0.1900 0.1900 0.1900 0.1900 0.1900 0.1950
Announcement Date 11/2/21 2/8/22 5/3/22 8/1/22 11/3/22 2/7/23 5/2/23 8/1/23 10/31/23 2/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 4,465 4,573 4,676 4,923 5,020 5,095 5,202 5,288
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 7.437 x 8.367 x 8.169 x 8.012 x 8.235 x 8.519 x 8.648 x 8.381 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 2.18% 1.96% 2.69% 3.9% -1.79% -3.33% -5.11% -4.9%
ROA (Net income/ Total Assets) 0.63% 0.54% 0.7% 1.02% -0.44% -0.49% -0.88% -0.72%
Assets 1 57,422 9,299 9,302 9,551 9,695 14,571 9,770 3,872
Book Value Per Share 2 15.60 11.90 11.70 12.40 10.90 10.10 8.920 7.840
Cash Flow per Share - - - 2.830 - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/11/20 2/9/21 2/8/22 2/7/23 2/6/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Douglas Emmett, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
14
Last Close Price
13.37 USD
Average target price
13.71 USD
Spread / Average Target
+2.53%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
DOUGLAS EMMETT, INC. Stock Douglas Emmett, Inc.
-7.79% 2.24B
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.34% 9.66B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-1.80% 6.48B
DEXUS Stock DEXUS
-8.33% 4.93B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-8.05% 4.85B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+11.51% 4.11B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-4.73% 4.02B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-16.82% 3.89B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+12.04% 3.28B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-15.11% 3.16B
Office REITs
  1. Stock Market
  2. Equities
  3. DEI Stock
  4. Financials Douglas Emmett, Inc.