Stock D8K DOUGLAS EMMETT, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Douglas Emmett, Inc. Deutsche Boerse AG

Equities

D8K

US25960P1093

Commercial REITs

Market Closed - Deutsche Boerse AG
Other stock markets
 11:50:01 14/06/2024 am IST 		5-day change 1st Jan Change
12.4 EUR +0.81% Intraday chart for Douglas Emmett, Inc. -0.80% -6.77%
11/06 Douglas Emmett Insider Bought Shares Worth $591,800, According to a Recent SEC Filing MT
31/05 Douglas Emmett Maintains Dividend at $0.19 per Share, Payable on July 16 to Shareholders of Record on June 28 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,698 5,117 5,879 2,756 2,418 2,226 - -
Enterprise Value (EV) 1 12,163 9,690 10,555 7,679 7,438 7,321 7,428 7,514
P/E ratio 21 x 104 x 90.5 x 28.5 x -55.8 x -41.6 x -25.4 x -34.4 x
Yield 2.41% 3.84% 3.34% 6.57% 5.24% 5.74% 5.83% 5.89%
Capitalization / Revenue 8.22 x 5.74 x 6.4 x 2.77 x 2.37 x 2.28 x 2.26 x 2.16 x
EV / Revenue 13 x 10.9 x 11.5 x 7.73 x 7.29 x 7.49 x 7.55 x 7.29 x
EV / EBITDA 20.3 x 17.7 x 18.4 x 12.5 x 12.2 x 12.2 x 12.4 x 11.9 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.81 x 2.45 x 2.86 x 1.27 x 1.32 x 1.32 x 1.49 x 1.7 x
Nbr of stocks (in thousands) 1,75,349 1,75,375 1,75,486 1,75,789 1,66,738 1,67,379 - -
Reference price 2 43.90 29.18 33.50 15.68 14.50 13.30 13.30 13.30
Announcement Date 11/02/20 09/02/21 08/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 936.7 891.5 918.4 993.7 1,020 978.1 984.2 1,030
EBITDA 1 600.5 546.5 572.4 614.4 609.6 600.2 600.3 630.9
EBIT 1 242.7 161.3 201.2 241.6 149.7 200 152.8 155.4
Operating Margin 25.91% 18.09% 21.9% 24.32% 14.67% 20.45% 15.52% 15.08%
Earnings before Tax (EBT) 1 418.7 38.55 56.13 96.54 -75.84 7.7 -86.26 -102.9
Net income 1 363.7 50.42 65.27 97.14 -42.71 -26.59 -75.08 -57.03
Net margin 38.83% 5.66% 7.11% 9.78% -4.18% -2.72% -7.63% -5.53%
EPS 2 2.090 0.2800 0.3700 0.5500 -0.2600 -0.3198 -0.5230 -0.3863
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.060 1.120 1.120 1.030 0.7600 0.7629 0.7758 0.7836
Announcement Date 11/02/20 09/02/21 08/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 238.9 238.9 247 253.7 254.1 252.4 253.4 255.4 259.3 245 246.9 244.4 240.2 239 241.1
EBITDA 1 147.4 150.1 153.4 154.1 156.8 151.8 153.3 150.7 153.8 150.3 151.2 148.9 145.8 151 148.9
EBIT 1 55.95 60.73 59.49 57.8 63.61 58.62 31.71 28.67 30.66 54.56 49.3 47.89 47.11 39.3 31.99
Operating Margin 23.42% 25.42% 24.09% 22.79% 25.03% 23.23% 12.52% 11.23% 11.83% 22.27% 19.96% 19.6% 19.61% 16.44% 13.27%
Earnings before Tax (EBT) 1 18.82 26.26 23.84 21.21 25.23 16.16 -15.07 -21.02 -55.91 6.131 4.5 2.7 -8.694 -7.323 -14.05
Net income 1 19.33 25.51 24.37 22.96 24.3 18.37 -7.262 -13.36 -40.46 8.909 -1.173 -6.298 -14.05 -8.916 -13.97
Net margin 8.09% 10.68% 9.87% 9.05% 9.56% 7.28% -2.87% -5.23% -15.6% 3.64% -0.48% -2.58% -5.85% -3.73% -5.79%
EPS 2 0.1100 0.1400 0.1400 0.1300 0.1400 0.1000 -0.0400 -0.0800 -0.2400 0.0500 -0.0250 -0.0700 -0.1025 -0.1100 -
Dividend per Share 2 0.2800 0.2800 0.2800 0.2800 0.1900 0.1900 0.1900 0.1900 0.1900 - 0.1900 0.1900 0.1900 0.1940 0.1950
Announcement Date 08/02/22 03/05/22 01/08/22 03/11/22 07/02/23 02/05/23 01/08/23 31/10/23 06/02/24 07/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 4,465 4,573 4,676 4,923 5,020 5,095 5,202 5,288
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 7.437 x 8.367 x 8.169 x 8.012 x 8.235 x 8.489 x 8.666 x 8.382 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 2.18% 1.96% 2.69% 3.9% -1.79% 0.01% -2.98% -2.46%
ROA (Net income/ Total Assets) 0.63% 0.54% 0.7% 1.02% -0.44% -0.49% -0.88% -0.72%
Assets 1 57,422 9,299 9,302 9,551 9,695 5,483 8,523 7,898
Book Value Per Share 2 15.60 11.90 11.70 12.40 10.90 10.10 8.920 7.840
Cash Flow per Share - - - 2.830 - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 11/02/20 09/02/21 08/02/22 07/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Douglas Emmett, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
14
Last Close Price
13.3 USD
Average target price
13.92 USD
Spread / Average Target
+4.64%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.16% 9.68B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-5.07% 6.27B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-12.67% 4.61B
DEXUS Stock DEXUS
-15.49% 4.6B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+12.15% 4.13B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-5.60% 3.97B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-20.13% 3.73B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+26.03% 3.69B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-8.24% 3.42B
Office REITs
  1. Stock Market
  2. Equities
  3. DEI Stock
  4. D8K Stock
  5. Financials Douglas Emmett, Inc.