Three independent discounted-cash-flow-style models value Douglas Emmett, Inc. every trading day. 1 of 3 currently price DEI above its market price.
| Free Cash Flow model | $16.22 |
| Excess Profit model | $-96.86 |
| Residual Earnings model | $-2.08 |
| Dividend Discount model | $18.05 |
| Piotroski F-Score | 4 / 9 |
| Return on invested capital | +2.0% |
| Net debt / EBITDA | 29.1× |
| Gross margin | +63.4% |
| Revenue CAGR | +3.0% |
| Cash conversion | — |
| Dividend yield | +7.7% |
| Buyback yield | +1.3% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open DEI in StockKitty