FMP

FMP

Enter

DEI - Douglas Emmett, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/DEI.png

Douglas Emmett, Inc.

DEI

NYSE

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.

18.56 USD

0.23 (1.24%)

Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

936.68M

891.52M

918.4M

993.65M

1.02B

1.08B

1.15B

1.22B

1.29B

1.37B

Revenue %

-

-4.82

3.01

8.19

2.7

6.08

6.08

6.08

6.08

Operating Cash Flow

469.59M

420.22M

446.95M

496.89M

426.96M

514.82M

546.14M

579.36M

614.6M

651.98M

Operating Cash Flow %

50.13

47.13

48.67

50.01

41.84

47.56

47.56

47.56

47.56

Cap Ex

-238.11M

-297.6M

-293.09M

-238.12M

-189.16M

-288.43M

-305.97M

-324.58M

-344.32M

-365.27M

Cap Ex %

-25.42

-33.38

-31.91

-23.96

-18.54

-26.64

-26.64

-26.64

-26.64

Free Cash Flow

231.48M

122.62M

153.86M

258.77M

237.81M

226.4M

240.17M

254.78M

270.27M

286.71M

Weighted Average Cost Of Capital

Price

18.56

Beta

Diluted Shares Outstanding

169.6M

Costof Debt

4.38

Tax Rate

After Tax Cost Of Debt

2.47

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

5.55B

Total Equity

3.15B

Total Capital

8.7B

Debt Weighting

63.83

Equity Weighting

36.17

Wacc

3.81

Build Up Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

936.68M

891.52M

918.4M

993.65M

1.02B

1.08B

1.15B

1.22B

1.29B

1.37B

Operating Cash Flow

469.59M

420.22M

446.95M

496.89M

426.96M

514.82M

546.14M

579.36M

614.6M

651.98M

Cap Ex

-238.11M

-297.6M

-293.09M

-238.12M

-189.16M

-288.43M

-305.97M

-324.58M

-344.32M

-365.27M

Free Cash Flow

231.48M

122.62M

153.86M

258.77M

237.81M

226.4M

240.17M

254.78M

270.27M

286.71M

Wacc

3.81

3.81

3.81

3.81

3.81

Pv Lfcf

218.08M

222.84M

227.71M

232.68M

237.77M

Sum Pv Lfcf

1.14B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

3.81

Free Cash Flow T1

297.32M

Terminal Value

258.69B

Present Terminal Value

214.52B

Intrinsic Value

Enterprise Value

215.66B

Net Debt

5.03B

Equity Value

210.63B

Diluted Shares Outstanding

169.6M

Equity Value Per Share

1.24k

Projected DCF

1241.95 0.985%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep