The Discounted Cash Flow (DCF) valuation of Douglas Emmett Inc (DEI) is (1.75) USD. With the latest stock price at 19.66 USD, the upside of Douglas Emmett Inc based on DCF is -108.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 11.0% | 7.6% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (14.99) - 420.03 | (1.75) |
| Upside | -176.3% - 2036.5% | -108.9% |