Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Douglas Elliman Inc.
Bear Case (25th pct.)
132.9% vs price
Base Case (Median)
146.5% vs price
Bull Case (75th pct.)
160.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3.23 | 108.1% | High (40%) |
| PE Comparable | $4.44 | 186.6% | Medium (25%) |
| Graham Number | $3.74 | 141.4% | Low (10%) |
| EV/EBITDA | $3.91 | 152.0% | Medium (20%) |
Based on 4 out of 7 methods, DOUG appears undervalued at the current price of $1.55. The base case fair value of $3.82 implies 146.5% 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.