US · DOUG
Douglas Elliman Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Miami, FL 33137
- Website
- elliman.com
Price · as of 2024-12-31
$1.96
Market cap 202.51M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.97 | +1,071.94% |
| Intrinsic Value(DCF) | $0.68 | -65.31% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $6.00 | $41.54 | $35,160.15 | $3.16 | $92.36 |
| 2022 | $3.19 | $30.81 | $0.00 | $0.00 | $0.46 |
| 2023 | $1.88 | $21.52 | $0.00 | $0.00 | $4.30 |
| 2024 | $1.71 | $22.97 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Douglas Elliman Inc.'s (DOUG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.97
- Current price
- $1.96
- AI upside
- +1,071.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.68
-65.31% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DOUG | Douglas Elliman Inc. | $1.96 | 202.51M | +1,072% | -65% | — | — | -1.86 | 0.88 | 0.14 | -2.37 | -2.48 | 2.49 | 25.29% | -6.91% | -7.67% | -38.95% | -32.82% | -15.60% | 0.96 | -23.42 | 2.13 | 1.88 | -0.32 | 7500.00% | 419.00% | -1385.00% | -21.96% | -0.28 | -15.02% | 0.00% | 0.00% | 0.91% | -2.24 | -4.90 | 0.15 | 1.72 |
| AMBR | Amber International Holdi… | $2.60 | 48.72M | +392% | +8,989,368% | — | +34,663% | -0.67 | 1.23 | 0.49 | 0.30 | — | 1.24 | 51.05% | -52.92% | -88.42% | -95.74% | -300.56% | -22.51% | 0.23 | -33.97 | 1.45 | 1.12 | 0.71 | -2529.00% | -7537.00% | 1220.00% | -136.57% | -0.65 | -380.33% | 0.00% | 0.00% | 44.51% | 0.41 | 0.33 | -0.22 | -13.67 |
| AOMR | Angel Oak Mortgage, Inc. | $8.58 | 213.76M | +1,222% | +82% | — | -70% | 7.12 | 0.86 | 3.98 | — | — | 0.86 | 100.00% | 0.00% | 55.87% | 11.61% | 0.00% | 1.26% | 7.41 | 0.00 | — | — | — | -1333.00% | -621.00% | -17227.00% | -108.18% | — | -12.16% | 15.32% | 109.10% | 25.07% | — | -8.74 | 37.60 | -0.05 |
| MITT | TPG Mortgage Investment T… | $8.09 | 256.81M | +2,704% | -60% | +74% | +324% | 5.19 | 0.45 | 0.53 | 17.38 | — | 0.45 | 94.73% | 96.86% | 10.30% | 8.82% | 5.86% | 0.62% | 14.45 | 1.13 | 0.09 | 0.09 | 16.85 | -2683.00% | 1440.00% | 668.00% | 23.60% | 0.07 | 0.78% | 9.69% | 50.30% | 9.69% | 18.08 | 138.94 | 17.51 | 0.06 |
| MRNO | Murano Global Investments… | $0.79 | 62.71M | +5,730% | +446% | — | — | -4.37 | 2.93 | 20.91 | -10.79 | — | 2.93 | 72.76% | -210.81% | -488.79% | -53.61% | -10.17% | -16.91% | 2.19 | -1.93 | 0.34 | 0.33 | -4.38 | -644247.00% | 15465.00% | -824.00% | -9.35% | -0.02 | -9.43% | 0.00% | 0.00% | 0.03% | -16.68 | -18.00 | 35.17 | -0.11 |
| RMAX | RE/MAX Holdings, Inc. | $6.29 | 126.15M | +723% | +11% | +97% | -79% | 9.28 | 0.28 | 0.43 | 0.37 | 114.43 | 0.62 | 57.64% | 15.60% | 2.80% | 3.05% | 5.36% | 2.31% | 0.05 | 1.44 | 1.69 | 1.03 | -1.24 | 811.00% | -523.00% | -3682.00% | 26.88% | 0.29 | 5.77% | 0.40% | 3.70% | 378.68% | 0.63 | 0.85 | 0.10 | 0.78 |
| SEG | Seaport Entertainment Gro… | $23.36 | 297.49M | -11% | -61% | — | — | -1.35 | 0.37 | 1.86 | -1.71 | — | 0.38 | 32.73% | -91.55% | -137.86% | -32.25% | -17.98% | -22.44% | 0.27 | -15.07 | 8.78 | 7.86 | 0.15 | -7140.00% | -393.00% | -1453.00% | -28.74% | -2.42 | -10.50% | 0.00% | 0.00% | 105.71% | -1.87 | -3.20 | 1.71 | 0.59 |
| SRG | Seritage Growth Propertie… | $2.96 | 166.72M | +528% | +16% | — | +491% | -1.30 | 0.50 | 11.36 | -3.12 | — | 0.50 | -15.05% | -259.85% | -871.27% | -31.77% | -6.76% | -18.59% | 0.59 | -1.83 | 3.30 | 2.91 | -1.36 | -105.00% | -1519.00% | -9319.00% | -26.74% | -1.67 | -7.90% | 2.45% | -3.20% | 42.09% | -7.75 | -6.63 | 20.15 | -1.61 |
| WHLR | Wheeler Real Estate Inves… | $1.90 | 388.85K | +50,942,474% | +4,862,184% | +4,501,681% | — | -0.02 | 0.00 | 0.00 | 8.09 | -0.05 | 0.00 | 66.44% | 35.89% | -9.16% | -14.22% | 6.99% | -1.45% | 8.32 | — | 2.67 | 2.04 | 8.28 | 4170.00% | 220.00% | 27919.00% | 1733.60% | 0.92 | 0.65% | 0.00% | 0.00% | 13229.38% | 11.99 | 129.97 | 4.30 | -0.31 |
About Douglas Elliman Inc.
Douglas Elliman Inc. engages in the real estate services and property technology investment business in the United States. It operates in two segments, Real Estate Brokerage, and Corporate and Other. The company conducts residential real estate brokerage operations. It has approximately 100 offices with approximately 6,500 real estate agents in the New York metropolitan areas, as well as in Florida, California, Connecticut, Massachusetts, Colorado, New Jersey, and Texas. Douglas Elliman Inc. was founded in 1911 and is headquartered in Miami, Florida. Douglas Elliman Inc.(NYSE:DOUG) operates independently of Vector Group Ltd. as of December 29, 2021.
- CEO
- Michael S. Liebowitz
- Employees
- 783
- Beta
- 1.80
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.68 ÷ $1.96) − 1 = -65.31% (DCF, example).