Company Valuation: Douglas Elliman Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 893.8 330.7 261.7 148.9 210.5
Change - -63% -20.86% -43.1% 41.36%
Enterprise Value (EV) 1 847 309.7 274.8 158.1 198
Change - -63.44% -11.25% -42.46% 25.19%
P/E 9.06x -50x -5.66x -1.83x 13.9x
PBR 3.34x 1.22x 1.11x 0.91x 1.14x
PEG - 0x -0x -0x -0x
Capitalization / Revenue 0.66x 0.29x 0.27x 0.15x 0.2x
EV / Revenue 0.63x 0.27x 0.29x 0.16x 0.19x
EV / EBITDA 7.65x 89.2x -5.08x -5.92x -57.3x
EV / EBIT 8.3x -68.2x -4.42x -4.59x -16.7x
EV / FCF 8.02x -70.3x 73.4x 11.4x 5.98x
FCF Yield 12.5% -1.42% 1.36% 8.79% 16.7%
Dividend per Share 2 - 0.1905 0.05 - -
Rate of return - 4.91% 1.69% - -
EPS 2 1.21 -0.0775 -0.5211 -0.9139 0.17
Distribution rate - -246% -9.6% - -
Net sales 1 1,353 1,153 955.6 995.6 1,033
EBITDA 1 110.7 3.471 -54.09 -26.72 -3.454
EBIT 1 102.1 -4.541 -62.12 -34.45 -11.83
Net income 1 98.84 -5.622 -42.55 -76.32 15.22
Net Debt 1 -46.76 -21.02 13.13 9.217 -12.54
Reference price 2 10.952 3.876 2.950 1.670 2.370
Nbr of stocks (in thousands) 81,607 85,311 88,707 89,167 88,819
Announcement Date 3/31/22 3/16/23 3/8/24 3/17/25 3/16/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 177M
24.72x1x12.06x-.--% 42.85B
21.61x0.91x8.58x2.24% 19.25B
15.42x0.62x10.21x-.--% 17.04B
17.8x3.6x11.54x5.59% 11.64B
21.72x9.02x18.06x4.33% 10.71B
63.76x2.47x9.75x-.--% 7.61B
37x1.32x12.85x0.87% 6.14B
38.83x1.16x8.88x0.3% 5.28B
30.14x11.88x - 1.92% 4.16B
Average 30.11x 3.55x 11.49x 1.7% 12.49B
Weighted average by Cap. 25.83x 2.34x 11.48x 1.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DOUG Stock
  4. Valuation Douglas Elliman Inc.