Intrinsic Value of S&P & Nasdaq Contact Us

Douglas Emmett, Inc. DEI NYSE

NYSE • Real Estate • REIT - Office • US • USD

SharesGrow Score
39/100
1/7 Pass
SharesGrow Intrinsic Value
$41.16
+317.4%
Analyst Price Target
$12.30
+24.7%
SharesGrow 7-Criteria Score All 7 criteria scored · valuation-related highlighted on this page

Douglas Emmett, Inc. (DEI) trades at a trailing P/E of 96.9, forward P/E of 149.4. Trailing earnings yield is 1.03%, forward earnings yield 0.67%. Graham Number is $6.73.

Criteria proven by this page:

  • VALUE (48/100, Partial) — mixed signals — some valuation metrics are favorable while others are stretched.
  • Trailing Earnings Yield 1.03% — below bond yields — investors are paying a premium for expected growth rather than current earnings.
  • Analyst consensus target $12.30 (+24.7% upside) — significant upside potential according to Wall Street analysts.

Overall SharesGrow Score: 39/100 with 1/7 criteria passed.

SharesGrow 7-Criteria Score
39/100
SG Score
View full scorecard →
~
VALUE
48/100
Price-to-Earnings & upside
Proven by this page
~
FUTURE
46/100
Analyst consensus
→ Forecast
~
PAST
50/100
→ Income
HEALTH
0/100
Debt-to-Equity & liquidity
→ Health
MOAT
24/100
→ Income
GROWTH
73/100
→ Income
INCOME
30/100
→ Income

Valuation Snapshot — DEI

Valuation Multiples
P/E (TTM)96.9
Forward P/E149.4
PEG RatioN/A
Forward PEGN/A
P/B Ratio0.83
P/S Ratio1.57
EV/EBITDA10.5
Per Share Data
EPS (TTM)$0.10
Forward EPS (Est.)$0.07
Book Value / Share$20.75
Revenue / Share$6.00
FCF / Share$0.71
Yields & Fair Value
Earnings Yield1.03%
Forward Earnings Yield0.67%
Dividend Yield8.07%
Graham Number$6.73
SharesGrow IV$41.16 (+317.4%)
Analyst Target$12.30 (+24.7%)

Historical Valuation

Year P/E (TTM) PEG Ratio P/B Ratio P/S Ratio Dividend Yield
2016 63.9 1.50 2.84 7.35 2.40%
2017 70.0 39.87 2.71 8.14 2.21%
2018 49.9 2.90 2.41 6.58 2.93%
2019 20.9 -0.11 2.81 8.07 2.36%
2020 101.5 14.46 2.10 5.76 3.84%
2021 90.1 -4.23 2.43 6.40 3.34%
2022 28.4 -0.80 1.08 2.77 7.14%
2023 -57.6 3.57 1.11 2.41 5.28%
2024 132.1 -0.88 1.51 3.15 4.09%
2025 113.1 -4.47 0.97 1.83 6.92%

EPS: Actual vs Estimates

P/E Ratio & Earnings Yield

Earnings Per Share (EPS) History

Year EPS (Diluted) Revenue Net Income Net Margin
2016 $0.55 $742.55M $85.4M 11.5%
2017 $0.58 $812.05M $94.44M 11.6%
2018 $0.68 $881.32M $116.09M 13.2%
2019 $-0.57 $936.68M $-98.89M -10.6%
2020 $-0.61 $891.52M $-106.22M -11.9%
2021 $-0.48 $918.4M $-84.7M -9.2%
2022 $-0.31 $993.65M $-53.65M -5.4%
2023 $-0.26 $1.02B $-42.71M -4.2%
2024 $0.13 $986.48M $23.52M 2.4%
2025 $0.10 $1B $16.27M 1.6%

Analyst Estimates

Year EPS (Avg) EPS Range Revenue (Avg) Revenue Range Analysts
2026 $-0.18 $-0.18 – $-0.18 $1.01B $1B – $1.02B 5
2027 $-0.14 $-0.14 – $-0.14 $1.04B $1.03B – $1.06B 5
2028 $-0.24 $-0.25 – $-0.24 $1.07B $1.06B – $1.07B 1
2029 $-0.11 $-0.11 – $-0.11 $1.17B $1.16B – $1.19B 1
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message