
Douglas Emmett Inc
NYSE:DEI

Intrinsic Value
The intrinsic value of one
DEI
stock under the Base Case scenario is
21.2
USD.
Compared to the current market price of 15.98 USD,
Douglas Emmett Inc
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Douglas Emmett Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Douglas Emmett Inc
Balance Sheet Decomposition
Douglas Emmett Inc
Current Assets | 690.8m |
Cash & Short-Term Investments | 444.6m |
Receivables | 121.8m |
Other Current Assets | 124.4m |
Non-Current Assets | 8.7B |
Long-Term Investments | 23.8m |
PP&E | 8.6B |
Intangibles | 4.5m |
Other Non-Current Assets | 91.7m |
Free Cash Flow Analysis
Douglas Emmett Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Douglas Emmett Inc
Revenue
|
986.5m
USD
|
Cost of Revenue
|
-349.5m
USD
|
Gross Profit
|
637m
USD
|
Operating Expenses
|
-430.1m
USD
|
Operating Income
|
206.8m
USD
|
Other Expenses
|
-184.7m
USD
|
Net Income
|
22.1m
USD
|
DEI Profitability Score
Profitability Due Diligence
Douglas Emmett Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Douglas Emmett Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
DEI Solvency Score
Solvency Due Diligence
Douglas Emmett Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Douglas Emmett Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DEI Price Targets Summary
Douglas Emmett Inc
According to Wall Street analysts, the average 1-year price target for
DEI
is 18.62 USD
with a low forecast of 15.15 USD and a high forecast of 22.05 USD.
Dividends
Current shareholder yield for DEI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DEI
stock under the Base Case scenario is
21.2
USD.
Compared to the current market price of 15.98 USD,
Douglas Emmett Inc
is
Undervalued by 25%.