Douglas Emmett Inc
NYSE:DEI

Watchlist Manager
Douglas Emmett Inc Logo
Douglas Emmett Inc
NYSE:DEI
Watchlist
Price: 18.02 USD -0.33%
Market Cap: 3B 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 41.72 USD. Compared to the current market price of 18.02 USD, Douglas Emmett Inc is Undervalued by 57%.

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
41.72 USD
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3
P/S
P/S
Price to Sales
3
vs History
58
vs Industry
56
Median 3Y
2.7
Median 5Y
4.1
Industry
3.6
Forward
3.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
4
Median 3Y
31.9
Median 5Y
31.9
Industry
16.7
Forward
223.1
More Details
7
P/OCF
P/OCF
Price to OCF
7
vs History
55
vs Industry
52
Median 3Y
6
Median 5Y
8.2
Industry
10.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
35
Median 3Y
6.3
Median 5Y
6.9
Industry
13.3
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
1.6
Industry
0.8
More Details
8
EV/S
EV/S
Enterprise Value to Sales
8
vs History
60
vs Industry
44
Median 3Y
7.7
Median 5Y
9.1
Industry
6.6
Forward
8.1
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
13.6
Industry
11.9
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
14.5
Industry
15.8
Forward
13.2
More Details
42.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
42.1
vs History
58
vs Industry
9
Median 3Y
41.7
Median 5Y
43.6
Industry
19
Forward
40
More Details
18.6
EV/OCF
EV/OCF
Enterprise Value to OCF
18.6
vs History
42
vs Industry
38
Median 3Y
17.2
Median 5Y
18.4
Industry
18.5
More Details
35.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.3
vs History
55
vs Industry
15
Median 3Y
35.8
Median 5Y
36.8
Industry
20.1
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
3B USD 3 -173 13.3 42.1
US
Alexandria Real Estate Equities Inc
NYSE:ARE
16.8B USD 5.4 60.5 13.9 31.1
US
Boston Properties Inc
NYSE:BXP
11.8B USD 3.5 32.5 14.3 26.3
US
Vornado Realty Trust
NYSE:VNO
7.9B USD 4.5 -146.7 21.7 63.6
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.3 50.7 44.5 44.5
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 10.8 24.6 26.2 35.3
FR
Covivio SA
PAR:COV
5.4B EUR 5 -7.3 16.2 17.7
JP
Japan Real Estate Investment Corp
TSE:8952
774B JPY 9.2 20.7 21.4 27.9
US
Kilroy Realty Corp
NYSE:KRC
4.8B USD 4.3 24.3 13.6 28.5
US
Cousins Properties Inc
NYSE:CUZ
4.6B USD 5.6 90 13.8 42.5
AU
Dexus
ASX:DXS
7.4B AUD 8.2 -4.6 35.1 35.1
P/E Multiple
Earnings Growth P/E to Growth
US
Douglas Emmett Inc
NYSE:DEI
Average P/E: 43.3
Negative Multiple: -173 		N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
60.5
538%
0.1
US
Boston Properties Inc
NYSE:BXP
32.5
57%
0.6
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -146.7
-66%
N/A
US
COPT Defense Properties
NYSE:CDP
50.7
N/A N/A
JP
Nippon Building Fund Inc
TSE:8951
24.6
7%
3.5
FR
Covivio SA
PAR:COV
Negative Multiple: -7.3 N/A N/A
JP
Japan Real Estate Investment Corp
TSE:8952
20.7
N/A N/A
US
Kilroy Realty Corp
NYSE:KRC
24.3
-33%
N/A
US
Cousins Properties Inc
NYSE:CUZ
90
-25%
N/A
AU
Dexus
ASX:DXS
Negative Multiple: -4.6 N/A N/A

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 210,400+ 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 Wide Economic Moat 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.