Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

Douglas Emmett Inc

Real Estate US DEI

12.635USD
0.38(3.06%)

Last update at 2026-06-09T17:52:00Z

Day Range

12.3612.74
LowHigh

52 Week Range

8.9316.16
LowHigh

Fundamentals

  • Previous Close 12.26
  • Market Cap2169.91M
  • Volume1957231
  • P/E Ratio118.78
  • Dividend Yield7.02%
  • EBITDA584.55M
  • Revenue TTM1003.98M
  • Revenue Per Share TTM6.00
  • Gross Profit TTM 636.04M
  • Diluted EPS TTM0.09

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax -11.43000M 7.59M -75.84000M 96.54M 56.13M
Minority interest 27.70M 15.93M 16.75M 0.60M 9.14M
Net income 16.27M 23.52M -42.70600M -53.64500M -84.70300M
Selling general administrative 46.66M 45.36M 49.24M 45.41M 42.55M
Selling and marketing expenses - - - - -
Gross profit -161.81900M 636.22M 198.91M 659.83M 615.00M
Reconciled depreciation 394.11M 376.02M 418.62M 372.80M 371.29M
Ebit 255.25M 206.82M 133.63M 246.72M 203.63M
Ebitda 654.18M 590.86M 593.58M 619.52M 574.92M
Depreciation and amortization 398.93M 384.05M 459.95M 372.80M 371.29M
Non operating income net other - - - 5.10M 2.47M
Operating income 190.45M 206.82M 149.67M 246.72M 203.63M
Other operating expenses 813.53M 779.66M 870.82M 752.02M 717.24M
Interest expense 266.68M 229.44M 209.47M 150.19M 147.50M
Tax provision - - - - -
Interest income 266.68M 226.85M 244.11M 148.96M 146.55M
Net interest income -266.67500M -229.44200M -192.48400M -150.18500M -147.49600M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - - -31.94300M 150.19M 140.83M
Total revenue 1003.98M 986.48M 1020.49M 993.65M 918.40M
Total operating expenses -352.26800M 429.40M 49.24M 418.20M 413.84M
Cost of revenue 1165.80M 350.26M 821.58M 333.82M 303.40M
Total other income expense net -201.87900M -199.22800M -225.51000M -150.18500M -147.49600M
Discontinued operations - - - - -
Net income from continuing ops -11.43000M 7.59M 5.30M 96.54M 56.13M
Net income applicable to common shares 14.80M 22.14M -43.89700M 97.14M 65.27M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 9288.18M 9403.70M 9644.22M 9747.45M 9354.03M
Intangible assets 4.73M 4.47M 4.96M 3.54M 4.17M
Earning assets - - - - -
Other current assets 22.31M 14.07M 13.44M 19.97M 16.04M
Total liab 5813.25M 5745.46M 5798.82M 5471.66M 5367.48M
Total stockholder equity 1904.56M 2058.65M 2219.86M 2562.41M 2416.07M
Deferred long term liab - - - - -
Other current liab 5561.52M 51.41M 50.43M -5187.16200M -4986.23400M
Common stock 1.68M 1.67M 1.67M 1.76M 1.75M
Capital stock 1.68M 1.67M 1.67M 1.76M 1.75M
Retained earnings -1505.39000M -1394.39400M -1290.68200M -1119.71400M -1035.79800M
Other liab - - - 78.52M 24.71M
Good will - - - - -
Other assets 0.03M 220.36M 0.10M 9304.66M 9260.34M
Cash 340.79M 444.62M 523.08M 268.84M 335.90M
Cash and equivalents 340.79M 444.62M 523.08M 268.84M 335.90M
Total current liabilities 5707.91M 162.84M 163.02M 174.34M 194.62M
Current deferred revenue 139.96M 51.30M 50.82M 47.15M 50.06M
Net debt 5225.33M 5064.22M 5030.93M 4933.90M 4687.03M
Short term debt 6.44M 439.08M 400.90M 5234.10M 5047.65M
Short long term debt - - - - -
Short long term debt total 5566.11M 5508.84M 5554.01M 5202.74M 5022.94M
Other stockholder equity 3396.82M 3396.45M 3392.95M 3493.31M 3488.89M
Property plant equipment 8757.76M 8592.90M 8767.65M 9001.06M 8797.90M
Total current assets 488.71M 782.56M 855.64M 390.70M 464.18M
Long term investments 0.00000M 23.77M 15.98M 47.98M 46.59M
Net tangible assets - - - 2558.88M 2411.90M
Short term investments - - 170.98M 47.98M 46.59M
Net receivables 125.61M 323.86M 319.12M 121.86M 128.28M
Long term debt 5548.87M 5498.02M 5543.17M 5191.89M 5012.08M
Inventory - - 136.85M - -16.03700M
Accounts payable 56.71M 60.13M 61.77M 80.24M 83.15M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - 1713.37M 1570.48M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 11.45M 54.92M 115.92M 187.06M -38.77400M
Additional paid in capital - - - - -
Common stock total equity - - - 1.76M 1.75M
Preferred stock total equity - - - - -
Retained earnings total equity - - - -1119.71400M -1035.79800M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -8721.69800M 8578.63M 8753.18M 9297.78M 25.72M
Deferred long term asset charges - - - - -
Non current assets total 8799.47M 8621.14M 8788.58M 9356.75M 8889.85M
Capital lease obligations 10.81M 10.82M 10.84M 10.85M 10.86M
Long term debt total 5548.87M 5498.02M 5543.17M 5191.89M 5082.01M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -240.76100M -244.32700M 1.92M 1.34M
Change to liabilities - - - -1.39900M -2.84200M
Total cashflows from investing activities -259.94300M -240.76100M -233.59000M -560.95300M -288.70800M
Net borrowings -43.52100M -109.90200M 349.14M 171.66M 256.82M
Total cash from financing activities -230.74400M -246.46300M 60.87M -3.00300M 5.25M
Change to operating activities - - - 3.88M -8.40400M
Net income -11.43000M 7.59M -43.89700M 96.54M 56.13M
Change in cash -103.83400M -78.53100M 254.25M -67.06800M 163.49M
Begin period cash flow 444.62M 523.18M 268.84M 336.01M 172.52M
End period cash flow 340.79M 444.65M 523.08M 268.94M 336.01M
Total cash from operating activities 386.85M 408.69M 426.96M 496.89M 446.95M
Issuance of capital stock - - - - 0.00000M
Depreciation 394.11M 376.02M 448.99M 361.54M 361.75M
Other cashflows from investing activities 3.93M 3.84M 7.47M -70.03800M -181.55100M
Dividends paid 127.26M 127.19M 129.90M 196.81M 196.53M
Change to inventory - - - - 2.84M
Change to account receivables 2.25M 1.85M 0.78M 6.25M 5.10M
Sale purchase of stock -0.35100M -0.13800M -111.63900M -0.33700M -0.12200M
Other cashflows from financing activities -59.61500M -9.23800M -46.73300M 264.96M -67.31600M
Change to netincome - - - 21.19M 21.93M
Capital expenditures 192.40M 239.39M 189.16M 238.12M 293.09M
Change receivables - - - 6.25M 5.10M
Cash flows other operating - - - 5.28M -5.56200M
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - -67.06800M 163.49M
Change in working capital 24.00M -1.34300M -8.38300M 10.13M -3.30500M
Stock based compensation 21.21M 21.04M 19.83M 21.02M 20.89M
Other non cash items -41.03500M 5.38M 10.42M 7.65M 11.49M
Free cash flow 194.46M 169.30M 237.81M 258.77M 153.86M

Peer Comparison

Sector: Real Estate Industry: REIT - Office

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
DEI
Douglas Emmett Inc		 0.38 3.06% 12.63 118.78 9.00 2.16 0.95 7.00 10.75
BXP
BXP, Inc.		 2.15 3.33% 66.68 33.62 28.25 3.28 1.80 7.23 12.91
ARE
Alexandria Real Estate Equities Inc		 4.71 9.37% 54.97 - 16.69 2.75 0.55 7.03 57.41
GECFF
Gecina SA		 - -% 87.89 12.89 10.00 7.82 0.47 14.19 21.95
VNO
Vornado Realty Trust		 2.19 6.06% 38.39 - 1250.00 4.65 1.23 8.18 33.48

Reports Covered

Stock Research & News

View All

Profile

Douglas Emmett, Inc. is a fully integrated, self-administered and self-managed real estate investment trust , 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. Douglas Emmett, Inc. was incorporated in 1971 in Maryland, USA.

Douglas Emmett Inc

1299 Ocean Avenue, Santa Monica, CA, United States, 90401-1889

Key Executives

Name Title Year Born
Mr. Dan A. Emmett Exec. Chairman 1940
Mr. Jordan L. Kaplan Pres, CEO & Director 1961
Mr. Peter D. Seymour Chief Financial Officer 1968
Mr. Kenneth M. Panzer COO & Director 1960
Mr. Kevin Andrew Crummy Chief Investment Officer 1966
Ms. Mona M. Gisler Chief Accounting Officer 1974
Mr. Stuart McElhinney VP of Investor Relations NA
Mr. Michael J. Means Sr. VP of Commercial Leasing 1961
Mr. Allan B. Golad Sr. VP of Property Management 1955
Michele Aronson Sec. NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions