Loading...
XNYS
DEI
Market cap2.53bUSD
Jun 13, Last price  
14.93USD
1D
1.14%
1Q
-3.38%
Jan 2017
-58.62%
IPO
-36.51%
Name

Douglas Emmett Inc

Chart & Performance

D1W1MN
P/E
106.30
P/S
2.53
EPS
0.14
Div Yield, %
3.77%
Shrs. gr., 5y
-0.70%
Rev. gr., 5y
1.04%
Revenues
986m
-3.33%
393,788,000433,663,000518,220,000608,094,000571,060,000570,844,000575,337,000578,999,000591,536,000599,539,000635,774,000742,551,000812,052,000881,316,000936,682,000891,523,000918,397,000993,652,0001,020,488,000986,478,000
Net income
24m
P
-16,520,000-36,953,000-13,008,000-27,993,000-27,064,000-26,423,0001,451,00022,942,00045,311,00044,621,00058,384,00085,397,00094,443,000116,086,000-98,893,000-106,222,000-84,703,000-53,645,000-42,706,00023,517,000
CFO
409m
-4.28%
127,811,000146,620,000154,805,000182,831,000180,343,000188,875,000207,838,000210,373,000243,973,000246,715,000271,427,000339,449,000402,697,000432,982,000469,586,000420,218,000446,951,000496,888,000426,964,000408,693,000
Dividend
Sep 30, 20240.19 USD/sh
Earnings
Aug 06, 2025

Profile

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.
URL
https://www.douglasemmett.com/
IPO date
Oct 24, 2006
Employees
750
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
986,478
-3.33%
1,020,488
2.70%
993,652
8.19%
Cost of revenue
45,356
870,818
379,226
Unusual Expense (Income)
NOPBT
941,122
149,670
614,426
NOPBT Margin
95.40%
14.67%
61.84%
Operating Taxes
150,185
Tax Rate
24.44%
NOPAT
941,122
149,670
464,241
Net income
23,517
-155.07%
(42,706)
-20.39%
(53,645)
-36.67%
Dividends
(127,185)
(129,895)
(196,805)
Dividend yield
4.09%
5.28%
7.14%
Proceeds from repurchase of equity
(138)
(111,639)
(337)
BB yield
0.00%
4.54%
0.01%
Debt
Debt current
5,520,175
400,902
5,234,105
Long-term debt
21,644
5,163,941
5,213,589
Deferred revenue
47,152
Other long-term liabilities
83,452
69,928
94,583
Net debt
5,073,426
5,025,784
10,130,881
Cash flow
Cash from operating activities
408,693
426,964
496,888
CAPEX
(189,157)
(238,118)
Cash from investing activities
(240,761)
(233,590)
(560,953)
Cash from financing activities
(246,463)
60,871
(3,003)
FCF
1,092,858
4,511,813
445,205
Balance
Cash
444,623
523,082
268,837
Long term investments
23,770
15,977
47,976
Excess cash
419,069
488,035
267,130
Stockholders' equity
261,788
452,442
782,476
Invested Capital
9,010,901
9,016,890
14,587,234
ROIC
10.44%
1.27%
3.26%
ROCE
10.15%
1.58%
4.15%
EV
Common stock shares outstanding
167,389
169,597
175,756
Price
18.56
28.00%
14.50
-7.53%
15.68
-53.19%
Market cap
3,106,740
26.33%
2,459,156
-10.77%
2,755,854
-53.12%
EV
9,779,757
9,110,476
14,600,104
EBITDA
1,317,147
598,658
975,969
EV/EBITDA
7.42
15.22
14.96
Interest
229,442
209,468
150,185
Interest/NOPBT
24.38%
139.95%
24.44%