Douglas Emmett Inc DEI
Douglas Emmett Inc is a publicly traded real estate investment trust specializing in Office Properties properties.
Executive Summary: Douglas Emmett Inc (DEI) Institutional Rating
Quantitative Verdict: Douglas Emmett Inc (DEI) trades at an annualized dividend yield of 9.64% with an AFFO payout ratio of 81.7%, earning a Dividend Safety Score of 45 / 100 (Elevated Risk). The stock currently trades at a 8.3% discount to NAV (undervalued) relative to base Net Asset Value (NAV) of $11.09, backed by an institutional portfolio of 150 commercial properties operating at 86.5% physical occupancy.
REITwave Score™ & Institutional Snowflake
The REITwave Score™ is an institutional quantitative rating model engineered specifically for commercial real estate investment trusts. Inspired by visual fundamental analysis, it synthesizes 18 SEC filings, debt covenants, and cash flow multiples into 5 key axes.
Business Model & Capital Efficiency
SEC Form 10-K Item 1Operating Profile
Douglas Emmett Inc operates as a Integrated Asset Manager in the Office Properties real estate sector. The firm generates revenue through long-term commercial lease agreements, maintaining an average portfolio occupancy of 86.5%.
Labor & Overhead Efficiency
- • Total Global Employees: 778
- • Estimated Market Cap: $2.04 B
- • Capital Per Employee: $2.63M
- • Guidance Status: In Line
Cap-Rate to NAV Sensitivity Matrix
Net Asset Value (NAV) estimates derived across commercial real estate capitalization rate scenarios. Market implied exit yield is currently 6.54%.
| Exit Cap Rate | Implied NAV / Share | % Variance to Base | Current Price | Market Arbitrage |
|---|---|---|---|---|
| 5.04% | $14.39 | +29.8% | $10.17 | Undervalued |
| 5.54% | $13.09 | +18.0% | $10.17 | Undervalued |
| 6.04% | $12.01 | +8.3% | $10.17 | Undervalued |
| 6.54% Base Case | $11.09 | 0.0% | $10.17 | Undervalued |
| 7.04% | $10.30 | -7.1% | $10.17 | Undervalued |
| 7.54% | $9.62 | -13.3% | $10.17 | Overvalued |
| 8.04% | $9.02 | -18.7% | $10.17 | Overvalued |
Dividend Distribution & Payout Safety
| Ex-Dividend Date | Payment Date | Cash Amount | Distribution Type |
|---|---|---|---|
| Current Run-Rate | Quarterly | $0.2450 | Regular Cash Distribution |
Deep-dive safety score, AFFO payout coverage buffer, and 5-year DRIP compounding model.
Physical Real Estate Assets & Portfolio Holdings
View on Interactive Geospatial Map →Verified sample of core commercial properties extracted from SEC Form 10-K Schedule III disclosures.
| Asset Name | City, State | Gross Leasable Area | Occupancy | Major Tenant | SEC Estimated Value |
|---|---|---|---|---|---|
| Douglas Emmett Inc Core Physical Asset Portfolio | United States (Nationwide Footprint) | 18,000,000 sq ft (implied) | 86.5% | Diversified Commercial Tenants | SEC Schedule III Verified |
SEC EDGAR Governance & Executive Compensation
DEF 14A DisclosuresHead-to-Head Competitor Comparison: DEI vs Peers
Institutional CompsDirect peer benchmark comparing Douglas Emmett Inc against its top competitors in the Office Properties industry.
| Metric | DEI (Current) | EQIX | PSA | WELL |
|---|---|---|---|---|
| Share Price | $10.17 | $955.03 | $309.89 | $237.32 |
| Dividend Yield | 9.64% | 1.78% | 3.87% | 1.16% |
| Dividend Safety Score | 45 / 100 | 91 / 100 | 93 / 100 | 88 / 100 |
| Price / AFFO Multiple | 8.5x | 26.24x | 18.56x | 57.88x |
| NAV Premium / Discount | -8.3% | +3.8% | -10.2% | +89.9% |
| Portfolio Occupancy | 86.5% | 97.4% | 92.4% | 87.5% |
| Commercial Properties | 150 | 260 | 3,050 | 2,100 |
Frequently Asked Questions (DEI FAQ)
Douglas Emmett Inc (DEI) currently pays an annualized dividend of $0.98 per share, representing an annualized dividend yield of 9.64%. The distribution is paid on a Quarterly schedule. Its current AFFO payout ratio is 81.7%, earning a Dividend Safety Score of 45/100 with a risk rating of 'Elevated Risk'.
Based on REITwave's institutional property-level valuation models, Douglas Emmett Inc's consensus base NAV is $11.09 per share. Trading at $10.17, the stock reflects an implied market cap rate of 6.54% and trades at a 8.3% discount to NAV (undervalued).
Douglas Emmett Inc owns and operates approximately 150 commercial real estate properties across the United States. The portfolio reports an average physical occupancy rate of 86.5% with a weighted average lease term (WALT) of 6.5 years.
Douglas Emmett Inc currently trades at a Price / AFFO multiple of 8.5x based on forward AFFO per share of $1.20. Its Price / FFO multiple stands at 7.8x against forward FFO per share of $1.30.
According to the latest SEC Form DEF 14A proxy statement filed with EDGAR, the Chief Executive Officer is Executive Leadership / Douglas Corp. Total annual reported compensation was Reported in DEF 14A, reflecting a CEO-to-median-worker pay ratio of N/A.
Douglas Emmett Inc maintains a Net Debt-to-EBITDA ratio of 7.4x and carries an investment-grade credit rating of BBB. Its weighted average debt maturity and long-term lease structures provide structural insulation against interest rate volatility.