As of 2024-12-12, the Intrinsic Value of Douglas Emmett Inc (DEI) is
3.30 USD. This DEI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 19.66 USD, the upside of Douglas Emmett Inc is
-83.20%.
The range of the Intrinsic Value is (12.29) - 497.62 USD
DEI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(14.99) - 420.03 |
(1.75) |
-108.9% |
| DCF (Growth 10y) |
(12.29) - 497.62 |
3.30 |
-83.2% |
| DCF (EBITDA 5y) |
6.71 - 22.13 |
14.46 |
-26.4% |
| DCF (EBITDA 10y) |
3.55 - 30.94 |
15.60 |
-20.7% |
| Fair Value |
-1.18 - -1.18 |
-1.18 |
-106.00% |
| P/E |
(2.90) - (3.66) |
(3.05) |
-115.5% |
| EV/EBITDA |
3.05 - 22.36 |
13.00 |
-33.9% |
| EPV |
(6.34) - 29.79 |
11.73 |
-40.4% |
| DDM - Stable |
(0.94) - (3.41) |
(2.17) |
-111.0% |
| DDM - Multi |
(0.41) - (1.18) |
(0.61) |
-103.1% |
DEI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,291.87 |
| Beta |
0.95 |
| Outstanding shares (mil) |
167.44 |
| Enterprise Value (mil) |
8,260.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.38% |
| Cost of Debt |
9.82% |
| WACC |
7.63% |