Douglas Emmett Inc
NYSE:DEI

Watchlist Manager
Douglas Emmett Inc Logo
Douglas Emmett Inc
NYSE:DEI
Watchlist
Price: 18.53 USD 2.43%
Market Cap: 3.1B USD
Have any thoughts about
Douglas Emmett Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one DEI stock under the Base Case scenario is 42.21 USD. Compared to the current market price of 18.53 USD, Douglas Emmett Inc is Undervalued by 56%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DEI Relative Value
Base Case
42.21 USD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.1
P/S
P/S
Price to Sales
3.1
vs History
58
vs Industry
56
Median 3Y
2.7
Median 5Y
4.4
Industry
3.8
Forward
3.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
4
Median 3Y
32.6
Median 5Y
32.6
Industry
16.8
Forward
333.7
More Details
7.5
P/OCF
P/OCF
Price to OCF
7.5
vs History
55
vs Industry
52
Median 3Y
6
Median 5Y
8.7
Industry
11.2
More Details
11.7
P/FCFE
P/FCFE
Price to FCFE
11.7
vs History
42
vs Industry
35
Median 3Y
6.9
Median 5Y
10
Industry
13.5
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
55
vs Industry
30
Median 3Y
1.2
Median 5Y
1.7
Industry
0.9
More Details
8
EV/S
EV/S
Enterprise Value to Sales
8
vs History
60
vs Industry
44
Median 3Y
7.7
Median 5Y
9.2
Industry
6.8
Forward
8.2
More Details
12.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.3
vs History
57
vs Industry
48
Median 3Y
11.7
Median 5Y
13.7
Industry
12
More Details
13.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.3
vs History
57
vs Industry
49
Median 3Y
12.7
Median 5Y
14.7
Industry
16.1
Forward
13.4
More Details
47.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
47.7
vs History
36
vs Industry
9
Median 3Y
42.5
Median 5Y
44.9
Industry
19.1
Forward
43.6
More Details
19.4
EV/OCF
EV/OCF
Enterprise Value to OCF
19.4
vs History
39
vs Industry
38
Median 3Y
17.2
Median 5Y
18.4
Industry
18.6
More Details
40.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
40.6
vs History
33
vs Industry
15
Median 3Y
36.8
Median 5Y
38.3
Industry
20.3
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
55
vs Industry
39
Median 3Y
0.8
Median 5Y
1
Industry
0.7
More Details

Multiples Across Competitors

DEI Competitors Multiples
Douglas Emmett Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Douglas Emmett Inc
NYSE:DEI
3.1B USD 3.1 -87.7 13.3 47.7
US
Alexandria Real Estate Equities Inc
NYSE:ARE
18.6B USD 5.9 66.5 14.7 32.9
US
Boston Properties Inc
NYSE:BXP
12.6B USD 3.7 34.8 14.7 27.1
US
Vornado Realty Trust
NYSE:VNO
8B USD 4.5 -148.7 21.8 64
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 11.2 25.5 26.8 36.2
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.5 -59.7 -179.9 -179.9
FR
Covivio SA
PAR:COV
5.8B EUR 5.3 -7.8 16.7 18.2
JP
Japan Real Estate Investment Corp
TSE:8952
785.4B JPY 9.8 22 23.2 30.7
US
SL Green Realty Corp
NYSE:SLG
4.9B USD 5.6 -28.8 30 112.9
AU
Dexus
ASX:DXS
7.5B AUD 8.3 -4.7 35.5 35.5
US
Kilroy Realty Corp
NYSE:KRC
4.7B USD 4.2 23.7 13.4 28.1
P/E Multiple
Earnings Growth
US
Douglas Emmett Inc
NYSE:DEI
Average P/E: 34.5
Negative Multiple: -87.7 		N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
66.5
592%
US
Boston Properties Inc
NYSE:BXP
34.8
73%
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -148.7
-66%
JP
Nippon Building Fund Inc
TSE:8951
25.5
7%
US
COPT Defense Properties
NYSE:CDP
Negative Multiple: -59.7 N/A
FR
Covivio SA
PAR:COV
Negative Multiple: -7.8 N/A
JP
Japan Real Estate Investment Corp
TSE:8952
22
-10%
US
SL Green Realty Corp
NYSE:SLG
Negative Multiple: -28.8 N/A
AU
Dexus
ASX:DXS
Negative Multiple: -4.7 N/A
US
Kilroy Realty Corp
NYSE:KRC
23.7
-37%

See Also

Summary
DEI intrinsic value, competitors valuation, and company profile.
DCF Valuation
DEI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DEI stock valuation using valuation multiples.
Wall Street Estimates
DEI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DEI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 198,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.