|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.28 USD | +1.24% |
|
-1.84% | +11.74% |
| 05-28 | Douglas Emmett, Inc. Declares Quarterly Cash Dividend on Common Stock, Payable on July 15, 2026 | CI |
| 05-06 | Douglas Emmett, Inc., Q1 2026 Earnings Call, May 06, 2026 |
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 | 2,057 | - | - |
| Change | - | -53.11% | -12.29% | 28.54% | -40.78% | 11.75% | - | - |
| Enterprise Value (EV) 1 | 10,555 | 7,679 | 7,438 | 8,161 | 7,048 | 7,362 | 7,486 | 7,618 |
| Change | - | -27.24% | -3.15% | 9.72% | -13.63% | 4.45% | 1.69% | 1.75% |
| P/E | 90.5x | 28.5x | -55.8x | 143x | 122x | -107x | -95x | 158x |
| PBR | 2.86x | 1.27x | 1.32x | 1.82x | 1.18x | 1.45x | 1.6x | 1.77x |
| PEG | - | 0.6x | 0x | -1x | -4x | 0x | -7.4x | -1x |
| Capitalization / Revenue | 6.4x | 2.77x | 2.37x | 3.15x | 1.83x | 2.03x | 1.98x | 1.93x |
| EV / Revenue | 11.5x | 7.73x | 7.29x | 8.27x | 7.02x | 7.27x | 7.22x | 7.16x |
| EV / EBITDA | 18.4x | 12.5x | 12.2x | 13.8x | 12x | 12.3x | 12x | 11.7x |
| EV / EBIT | 52.5x | 31.8x | 49.7x | 39.5x | 37x | 34.2x | 30.3x | 29.5x |
| 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% | 6.24% | 6.33% | 6.48% |
| EPS 2 | 0.37 | 0.55 | -0.26 | 0.13 | 0.09 | -0.1146 | -0.1292 | 0.0776 |
| Distribution rate | 303% | 187% | -292% | 585% | 844% | -669% | -602% | 1,026% |
| Net sales 1 | 918.4 | 993.7 | 1,020 | 986.5 | 1,004 | 1,013 | 1,037 | 1,063 |
| EBITDA 1 | 572.4 | 614.4 | 609.6 | 590.9 | 589.4 | 599.6 | 623 | 652.7 |
| EBIT 1 | 201.2 | 241.6 | 149.7 | 206.8 | 190.4 | 215.4 | 246.8 | 258.2 |
| Net income 1 | 65.27 | 97.14 | -42.71 | 23.52 | 16.27 | -26.95 | -27.2 | 9.9 |
| Net Debt 1 | 4,676 | 4,923 | 5,020 | 5,053 | 5,208 | 5,305 | 5,430 | 5,561 |
| Reference price 2 | 33.50 | 15.68 | 14.50 | 18.56 | 10.99 | 12.28 | 12.28 | 12.28 |
| Nbr of stocks (in thousands) | 175,486 | 175,789 | 166,738 | 167,435 | 167,462 | 167,485 | - | - |
| Announcement Date | 2/8/22 | 2/7/23 | 2/6/24 | 2/4/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -105.86x | 7.24x | 12.24x | 6.32% | 2.03B | |
| 35.01x | 7.37x | 13.14x | 4.13% | 10.82B | |
| 26.22x | 16.97x | 27.19x | 3.76% | 7.13B | |
| 24.09x | 16.33x | 27.31x | 4.23% | 5.39B | |
| 338.92x | 8.28x | 12.94x | 4.08% | 5.19B | |
| 202.41x | 8.05x | 13.96x | 5.67% | 4.46B | |
| 37.44x | 12.27x | 16x | 6.36% | 4.33B | |
| 28.09x | 8.74x | 16.5x | 3.41% | 4.23B | |
| 8.04x | 10.73x | 13.94x | 6.51% | 4.23B | |
| 8.32x | 19.34x | 23.38x | 5.94% | 3.82B | |
| Average | 60.27x | 11.53x | 17.66x | 5.04% | 5.16B | |
| Weighted average by Cap. | 67.57x | 11.46x | 17.91x | 4.76% |
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
