DOUGLAS ELLIMAN INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.41 USD | +9.30% |
|
-2.08% | -52.20% |
| 05-10 | Transcript : Douglas Elliman Inc., Q1 2024 Earnings Call, May 10, 2024 | |
| 05-09 | Earnings Flash (DOUG) DOUGLAS ELLIMAN Reports Q1 Revenue $200.2M | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Capitalization 1 | 893.8 | 330.7 | 261.7 | 128.9 |
| Enterprise Value (EV) 1 | 893.8 | 330.7 | 261.7 | 128.9 |
| P/E ratio | - | - | -5.67 x | -2.39 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.66 x | 0.29 x | 0.27 x | 0.13 x |
| EV / Revenue | 0.66 x | 0.29 x | 0.27 x | 0.13 x |
| EV / EBITDA | 8.08 x | 22.6 x | -6.38 x | -7.37 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | - | 0.67 x |
| Nbr of stocks (in thousands) | 81,607 | 85,311 | 88,707 | 91,420 |
| Reference price 2 | 10.95 | 3.876 | 2.950 | 1.410 |
| Announcement Date | 3/1/22 | 3/9/23 | 2/29/24 | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net sales 1 | 774 | 1,353 | 1,153 | 955.6 | 963.2 |
| EBITDA 1 | - | 110.7 | 14.61 | -41.02 | -17.5 |
| EBIT 1 | - | 102.1 | -4.541 | -62.12 | -58.6 |
| Operating Margin | - | 7.55% | -0.39% | -6.5% | -6.08% |
| Earnings before Tax (EBT) 1 | - | - | - | -58.22 | -50.8 |
| Net income 1 | -46.37 | - | - | -42.55 | -49 |
| Net margin | -5.99% | - | - | -4.45% | -5.09% |
| EPS 2 | - | - | - | -0.5200 | -0.5900 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 8/24/21 | 3/1/22 | 3/9/23 | 2/29/24 | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 334.2 | 308.9 | 364.4 | 272.6 | 207.3 | 214 | 275.9 | 251.5 | 214.1 | 200.2 | 282.7 | 262.7 | 217.5 |
| EBITDA 1 | 21.32 | 12.61 | 24.42 | -0.053 | -17.22 | -12.18 | 2.481 | -3.165 | -17.72 | -18.38 | 3.6 | 3.2 | -5.9 |
| EBIT 1 | 19.17 | 7.879 | 14.63 | -5.186 | -21.86 | -19.36 | -7.79 | -8.821 | -23.13 | -23.71 | -2.4 | -2.8 | -11.9 |
| Operating Margin | 5.74% | 2.55% | 4.01% | -1.9% | -10.54% | -9.05% | -2.82% | -3.51% | -10.8% | -11.84% | -0.85% | -1.07% | -5.47% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | -6.471 | -6.999 | -21.52 | -40.49 | -0.1 | -0.5 | -9.6 |
| Net income 1 | - | - | - | - | - | - | -5.219 | -4.866 | -14.84 | -41.48 | 0.1 | -0.2 | -7.5 |
| Net margin | - | - | - | - | - | - | -1.89% | -1.93% | -6.93% | -20.71% | 0.04% | -0.08% | -3.45% |
| EPS 2 | - | - | - | - | - | - | -0.0600 | -0.0600 | -0.1800 | -0.5000 | - | - | -0.0900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/1/22 | 5/10/22 | 8/4/22 | 11/3/22 | 3/9/23 | 5/9/23 | 8/7/23 | 11/7/23 | 2/29/24 | 5/9/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | 2.110 |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 8/24/21 | 3/1/22 | 3/9/23 | 2/29/24 | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
1.41
USD
Average target price
3
USD
Spread / Average Target
+112.77%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -52.20% | 129M | |
| -1.12% | 27.76B | |
| +18.08% | 23.29B | |
| +9.89% | 9.87B | |
| -15.82% | 9.95B | |
| -5.34% | 6.71B | |
| -5.38% | 5.85B | |
| +36.20% | 4.45B | |
| +7.96% | 2.67B | |
| -1.19% | 2.42B |
- Stock Market
- Equities
- DOUG Stock
- Financials Douglas Elliman Inc.
