Douglas Elliman Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-62.2% vs price
Base Case (Median)
29.6% vs price
Bull Case (75th pct.)
36.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1.05 | -153.5% | High (40%) |
| PE Comparable | $2.54 | 29.4% | Medium (25%) |
| Graham Number | $2.80 | 43.0% | Low (10%) |
Based on 3 out of 8 methods, DOUG appears fairly valued at the current price of $1.96. The base case fair value of $2.54 implies 29.6% 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.