D

Douglas Elliman Inc
NYSE:DOUG

Watchlist Manager
Douglas Elliman Inc
NYSE:DOUG
Watchlist
Price: 1.88 USD -3.09% Market Closed
Market Cap: 172.6m USD
Have any thoughts about
Douglas Elliman Inc?
Write Note

Intrinsic Value

The intrinsic value of one DOUG stock under the Base Case scenario is 10.67 USD. Compared to the current market price of 1.88 USD, Douglas Elliman Inc is Undervalued by 82%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DOUG Intrinsic Value
10.67 USD
Undervaluation 82%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Douglas Elliman Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DOUG cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DOUG?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Douglas Elliman Inc

Provide an overview of the primary business activities
of Douglas Elliman Inc.

What unique competitive advantages
does Douglas Elliman Inc hold over its rivals?

What risks and challenges
does Douglas Elliman Inc face in the near future?

Has there been any significant insider trading activity
in Douglas Elliman Inc recently?

Summarize the latest earnings call
of Douglas Elliman Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Douglas Elliman Inc.

Provide P/S
for Douglas Elliman Inc.

Provide P/E
for Douglas Elliman Inc.

Provide P/OCF
for Douglas Elliman Inc.

Provide P/FCFE
for Douglas Elliman Inc.

Provide P/B
for Douglas Elliman Inc.

Provide EV/S
for Douglas Elliman Inc.

Provide EV/GP
for Douglas Elliman Inc.

Provide EV/EBITDA
for Douglas Elliman Inc.

Provide EV/EBIT
for Douglas Elliman Inc.

Provide EV/OCF
for Douglas Elliman Inc.

Provide EV/FCFF
for Douglas Elliman Inc.

Provide EV/IC
for Douglas Elliman Inc.

Show me price targets
for Douglas Elliman Inc made by professional analysts.

What are the Revenue projections
for Douglas Elliman Inc?

How accurate were the past Revenue estimates
for Douglas Elliman Inc?

What are the Net Income projections
for Douglas Elliman Inc?

How accurate were the past Net Income estimates
for Douglas Elliman Inc?

What are the EPS projections
for Douglas Elliman Inc?

How accurate were the past EPS estimates
for Douglas Elliman Inc?

What are the EBIT projections
for Douglas Elliman Inc?

How accurate were the past EBIT estimates
for Douglas Elliman Inc?

Compare the revenue forecasts
for Douglas Elliman Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Douglas Elliman Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Douglas Elliman Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Douglas Elliman Inc compared to its peers.

Compare the P/E ratios
of Douglas Elliman Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Douglas Elliman Inc with its peers.

Analyze the financial leverage
of Douglas Elliman Inc compared to its main competitors.

Show all profitability ratios
for Douglas Elliman Inc.

Provide ROE
for Douglas Elliman Inc.

Provide ROA
for Douglas Elliman Inc.

Provide ROIC
for Douglas Elliman Inc.

Provide ROCE
for Douglas Elliman Inc.

Provide Gross Margin
for Douglas Elliman Inc.

Provide Operating Margin
for Douglas Elliman Inc.

Provide Net Margin
for Douglas Elliman Inc.

Provide FCF Margin
for Douglas Elliman Inc.

Show all solvency ratios
for Douglas Elliman Inc.

Provide D/E Ratio
for Douglas Elliman Inc.

Provide D/A Ratio
for Douglas Elliman Inc.

Provide Interest Coverage Ratio
for Douglas Elliman Inc.

Provide Altman Z-Score Ratio
for Douglas Elliman Inc.

Provide Quick Ratio
for Douglas Elliman Inc.

Provide Current Ratio
for Douglas Elliman Inc.

Provide Cash Ratio
for Douglas Elliman Inc.

What is the historical Revenue growth
over the last 5 years for Douglas Elliman Inc?

What is the historical Net Income growth
over the last 5 years for Douglas Elliman Inc?

What is the current Free Cash Flow
of Douglas Elliman Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Douglas Elliman Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Douglas Elliman Inc

Current Assets 161.5m
Cash & Short-Term Investments 92.9m
Receivables 41m
Other Current Assets 27.6m
Non-Current Assets 302.5m
Long-Term Investments 13.2m
PP&E 138.3m
Intangibles 104.9m
Other Non-Current Assets 46.1m
Current Liabilities 90.9m
Accounts Payable 2.7m
Accrued Liabilities 23.9m
Other Current Liabilities 64.2m
Non-Current Liabilities 176.1m
Other Non-Current Liabilities 176.1m
Efficiency

Earnings Waterfall
Douglas Elliman Inc

Revenue
951.6m USD
Operating Expenses
-1B USD
Operating Income
-58.5m USD
Other Expenses
-4.4m USD
Net Income
-62.9m USD

Free Cash Flow Analysis
Douglas Elliman Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DOUG Profitability Score
Profitability Due Diligence

Douglas Elliman Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Negative Free Cash Flow
Negative 1-Year Revenue Growth
Positive 3-Year Average ROIC
Negative 3-Years Revenue Growth
36/100
Profitability
Score

Douglas Elliman Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

DOUG Solvency Score
Solvency Due Diligence

Douglas Elliman Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
56/100
Solvency
Score

Douglas Elliman Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DOUG Price Targets Summary
Douglas Elliman Inc

Wall Street analysts forecast DOUG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DOUG is 2.65 USD with a low forecast of 2.63 USD and a high forecast of 2.73 USD.

Lowest
Price Target
2.63 USD
40% Upside
Average
Price Target
2.65 USD
41% Upside
Highest
Price Target
2.73 USD
45% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DOUG?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DOUG 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

DOUG Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

DOUG News

Other Videos

Profile

Douglas Elliman Inc

Country

United States of America

Industry

Real Estate

Market Cap

172.4m USD

Dividend Yield

5.07%

Description

Douglas Elliman Inc. is an independent residential real estate brokerage firm. The company is headquartered in Miami, Florida and currently employs 930 full-time employees. The company went IPO on 2021-12-17. The firm is involved in residential brokerage in the New York metropolitan area, which includes New York City, Long Island, Westchester and the Hamptons, and the United States. The company also operates property management, title and escrow companies, among other ancillary services. The firm is also engaged in the management of cooperative, condominium and rental apartment buildings though its subsidiary, Residential Management Group, LLC, which conducts business as Douglas Elliman Property Management. Residential Management Group provides a full range of fee-based management services for approximately 360 properties representing approximately 56,500 units in New York City, Nassau County, Long Island City and Westchester County. The company is also engaged in the provision of title insurance services through its subsidiary DE Title Services.

Contact

FLORIDA
Miami
4400 Biscayne Blvd, Floor 10
+13055798026.0
www.elliman.com

IPO

2021-12-17

Employees

930

Officers

CEO & Chairman of the Board
Mr. Michael S. Liebowitz
Senior VP & CFO
Mr. J. Bryant Kirkland III
Executive VP, COO & Director
Mr. Richard J. Lampen
Senior VP of Enterprise Efficiency & CTO
Mr. James David Ballard
President & CEO of Douglas Elliman Realty, LLC
Mr. Scott J. Durkin
Senior VP, Secretary & General Counsel
Mr. Marc N. Bell
Show More
Vice President of Communications
Mr. Stephen T. Larkin
Senior Vice President of Human Resource
Ms. Lisa M. Seligman
VP of Enterprise Innovation & MD of New Valley Ventures LLC
Mr. Daniel A. Sachar
VP & Controller
Mr. Fredrick W. Schmidt III, CPA
Show Less

See Also

Discover More
What is the Intrinsic Value of one DOUG stock?

The intrinsic value of one DOUG stock under the Base Case scenario is 10.67 USD.

Is DOUG stock undervalued or overvalued?

Compared to the current market price of 1.88 USD, Douglas Elliman Inc is Undervalued by 82%.

Back to Top