Douglas Emmett, Inc. (DEI) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

DEI — Fair Value Analysis

Douglas Emmett, Inc.

Current: $11.60Undervalued

Fair Value Range

Bear Case (25th pct.)

$22.62

95.0% vs price

Base Case (Median)

$22.81

96.6% vs price

Bull Case (75th pct.)

$30.94

166.7% vs price

$22.62$22.81$30.94

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$22.43	93.4%	High (40%)
EV/EBITDA	$39.08	236.9%	Medium (20%)
EV/FCF	$22.81	96.6%	Medium (20%)

Interpretation

Based on 3 out of 8 methods, DEI appears undervalued at the current price of $11.60. The base case fair value of $22.81 implies 96.6% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.