Douglas Emmett Inc
NYSE:DEI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (12), the stock would be worth $10.77 (1% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.9 | $10.69 |
0%
|
| 3-Year Average | 12 | $10.77 |
+1%
|
| 5-Year Average | 12.7 | $11.46 |
+7%
|
| Industry Average | 17.6 | $15.87 |
+48%
|
| Country Average | 14.4 | $12.92 |
+21%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$6.8B
|
/ |
Jan 2026
$589.4m
|
= |
|
|
$6.8B
|
/ |
Dec 2026
$614m
|
= |
|
|
$6.8B
|
/ |
Dec 2027
$643.9m
|
= |
|
|
$6.8B
|
/ |
Dec 2028
$657.9m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Douglas Emmett Inc
NYSE:DEI
|
1.8B USD | 11.9 | 121 | |
| US |
|
Boston Properties Inc
NYSE:BXP
|
9.3B USD | 12.9 | 33.5 | |
| US |
|
Alexandria Real Estate Equities Inc
NYSE:ARE
|
8.2B USD | 9.7 | -5.7 | |
| FR |
|
Covivio SA
PAR:COV
|
6.4B EUR | 15.4 | 8.6 | |
| JP |
|
Nippon Building Fund Inc
TSE:8951
|
1.2T JPY | 27.7 | 27.4 | |
| US |
|
COPT Defense Properties
NYSE:CDP
|
7.2B USD | 41.9 | 47.2 | |
| US |
|
Vornado Realty Trust
NYSE:VNO
|
5.5B USD | 15.9 | 6.6 | |
| JP |
|
Japan Real Estate Investment Corp
TSE:8952
|
863.7B JPY | 24.4 | 23.6 | |
| AU |
|
Dexus
ASX:DXS
|
6.6B AUD | 35.3 | 12.9 | |
| SG |
|
Keppel REIT
SGX:K71U
|
4.5B | 0 | 0 | |
| JP |
|
Kenedix Office Investment Corp
TSE:8972
|
672.1B JPY | 22.1 | 19.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Douglas Emmett Inc
Glance View
Douglas Emmett Inc., with its headquarters nestled in Santa Monica, California, has carved out a niche in the bustling world of real estate investment trusts (REITs). Specializing in Class A office properties and multi-family apartment communities, the company thrives on its strategic focus on affluent and supply-constrained markets. With the sprawling cityscapes of Los Angeles and Honolulu as its primary playgrounds, Douglas Emmett Inc. stands poised to tap into these deeply desirable locales where demand consistently outruns supply. This nuanced market strategy provides a competitive edge, enabling the company to command premium rents and maintain high occupancy rates. Their portfolio is curated meticulously, emphasizing assets that not only boast prime locations but also offer the modern amenities and conveniences that discerning tenants yearn for. Revenue generation at Douglas Emmett is akin to a well-orchestrated symphony, playing each note to perfection. The company thrives on rent—a harmonious blend of stable income from long-term office leases and the dynamic pricing of apartment units, responsive to market fluctuations. This dual-income stream ensures a resilience that stands steadfast in economic ebbs and flows. Douglas Emmett strategically leverages its long-standing relationships and local market expertise to negotiate leases and optimize property improvements, further enhancing its portfolio's value. Additionally, property management and leasing fees add another layer to its robust income streams, ensuring that the company not only builds on its existing assets but continues to explore acquisitions that fit its market-focused approach, driving long-term growth and shareholder value.