investorscraft@gmail.com

Intrinsic value of Douglas Emmett, Inc. (DEI)

Previous Close$22.04
Intrinsic Value
Upside potential
Previous Close
$22.04
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh16.18 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Douglas Emmett, Inc. (DEI) is a fully integrated, self-administered and self-managed real estate investment trust (REIT), and one of the largest owners and operators of high-quality office and multifamily properties located in the premier coastal submarkets of Los Angeles and Honolulu. Douglas Emmett focuses on owning and acquiring a substantial share of top-tier office properties and premier multifamily communities in neighborhoods that possess significant supply constraints, high-end executive housing and key lifestyle amenities.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %3.0NaN
Revenue, $918NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m717NaN
Operating income, $m201NaN
EBITDA, $m573NaN
Interest expense (income), $mNaN
Earnings before tax, $m183NaN
Tax expense, $m119NaN
Net income, $m64NaN

BALANCE SHEET

Cash and short-term investments, $m336NaN
Total assets, $m9354NaN
Adjusted assets (=assets-cash), $m9018NaN
Average production assets, $m17NaN
Working capital, $m319NaN
Total debt, $m5048NaN
Total liabilities, $m6938NaN
Total equity, $m2416NaN
Debt-to-equity ratio2.089NaN
Adjusted equity ratio0.231NaN

CASH FLOW

Net income, $m64NaN
Depreciation, amort., depletion, $m372NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m447NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-293NaN
Free cash flow, $m740NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m319
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount