Educational research on US and Indian equities, ETFs, mutual funds and crypto, with screeners and a free investing academy.
All data is for educational purposes only and should not be considered investment advice.
Equiscale is operated by Syntellia LLC, a Delaware limited liability company.
© 2026 Syntellia LLC. All rights reserved.
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.
Rule-based from financial data. Not advice.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 5 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $1.0B | $654M | $16M | $92M | 0.9% | 1.8% | -30.8% |
| 2024 | $986M | $621M | $24M | $169M | 1.1% | -3.3% | -155.1% |
| 2023 | $1.0B | $594M | $-43M | $196M | -1.9% | 2.7% | -144.0% |
| 2022 | $994M | $620M | $97M | $259M | 3.8% | - | - |
| 2021 | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2025 |
|---|---|
| Total Revenue | 1,003.98 |
| Operating Revenue | 1,003.98 |
| Cost Of Revenue | 367.94 |
| Gross Profit | 636.04 |
| Operating Expense | 445.60 |
| Selling General And Administration | 46.66 |
| Total Expenses | 813.53 |
| Operating Income | 190.45 |
| EBITDA | 654.18 |
| Normalized EBITDA | 606.96 |
| EBIT | 255.24 |
| Interest Expense | 266.68 |
| Net Interest Income | -266.68 |
| Other Non Operating Income Expenses | 17.58 |
| Other Income Expense | 64.80 |
| Interest Expense Non Operating | 266.68 |
| Net Non Operating Interest Income Expense | -266.68 |
| Pretax Income | -11.43 |
| Tax Rate For Calcs | 0 |
| Tax Effect Of Unusual Items | 0 |
| Net Income Continuous Operations | -11.43 |
| Net Income From Continuing And Discontinued Operation | 16.27 |
| Net Income From Continuing Operation Net Minority Interest | 16.27 |
| Net Income | 16.27 |
| Net Income Common Stockholders | 14.80 |
| Net Income Including Noncontrolling Interests | -11.43 |
| Normalized Income | -30.94 |
| Diluted NI Availto Com Stockholders | 14.80 |
| Basic Average Shares | 167.45 |
| Diluted Average Shares | 167.45 |
| Reconciled Depreciation | 394.10 |
| Reconciled Cost Of Revenue | 372.76 |
| Total Unusual Items | 47.21 |
| Total Unusual Items Excluding Goodwill | 47.21 |
| Minority Interests | 27.70 |
| Special Income Charges | 47.21 |
| Restructuring And Mergern Acquisition | -47.21 |
| Depreciation Amortization Depletion Income Statement | 398.93 |
| Depreciation And Amortization In Income Statement | 398.93 |
| General And Administrative Expense | 46.66 |
| Other Gand A | 46.66 |
| Rent Expense Supplemental | 367.94 |
| Otherunder Preferred Stock Dividend | 1.47 |
| Earnings From Equity Interest | 0 |
Real Estate sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Douglas Emmett, Inc.this co. | DEI | $2.4B | 150.56↑ premium | 1.29 | 0.9% | 11.72 |
| Dynex Capital, Inc. | DX | $2.8B | 8.77 | 1.19 | 13.6% | - |
| InvenTrust Properties Corp. | IVT | $2.6B | 23.04 | 1.43 | 6.2% | 12.22 |
| Sunstone Hotel Investors, Inc. | SHO | $2.1B | 87.20 | 1.29 | 1.5% | 14.19 |
| Diversified Healthcare Trust | DHC |
| - |
| - |
| - |
| - |
| - |
| $2.1B |
| -7.28 |
| 1.25 |
| -17.2% |
| 30.06 |
| Veris Residential, Inc. | VRE | $1.9B | 25.83 | 1.69 | 6.5% | 13.17 |
| Pebblebrook Hotel Trust | PEB | $1.9B | -29.01 | 0.77 | -2.7% | 15.31 |
| NETSTREIT Corp. | NTST | $1.9B | 276.42 | 1.32 | 0.5% | 21.45 |
| American Assets Trust, Inc. | AAT | $1.9B | 25.93 | 1.61 | 6.2% | 12.35 |
| Peer Median | - | 24.44 | 1.30 | 3.8% | 14.19 | |