DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Douglas Emmett, Inc. (DEI)

Real Estate | REIT - Office

Today's Price

$10.13

Today's Fair Value

$8.05 -20.53%

Margin of Safety

-25.84%

Projected Value (5Y)

$12.97 +28.04%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.09% | CAGR (5y): -2.45%

Diluted Shares Growth Rate

Regression: 1.02% | CAGR (5y): -0.92%

Dividend Growth Rate

Regression: 1.02% | CAGR (5y): -7.46%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.64x)

Discount Rate