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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.6x1x12x-.--% 42.63B
19.72x0.92x7.72x2.33% 20.26B
15.77x0.63x10.43x-.--% 17.43B
17.91x3.62x11.62x5.56% 11.75B
21.24x8.84x17.71x4.49% 10.53B
67.53x2.6x10.29x-.--% 8.01B
37.33x1.33x12.95x0.87% 6.19B
38.66x1.16x8.86x0.3% 5.26B
31.97x12.61x - 1.81% 4.41B
Average 30.53x 3.63x 11.45x 1.71% 14.05B
Weighted average by Cap. 25.88x 2.36x 11.32x 1.38%

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. 8OT Stock
  5. Valuation Douglas Elliman Inc.