Douglas Elliman Inc. (DOUG) intrinsic value & 10-year financials
Douglas Elliman Inc. (DOUG) has a Graham intrinsic value of $3.45 per share. At $1.48 on Oct 17, 2026, the stock trades 57% below that value. Over the last 8 fiscal years revenue grew 4.7% a year to $1.0B, with an average return on invested capital of 3.9%.
- Graham intrinsic value
- $3.45
- Share price (Oct 17, 2026)
- $1.48
- Price vs Graham value
- 57% below
- Market cap
- $125.2M
- Revenue (FY2025)
- $1.0B
- Revenue growth (8-yr CAGR)
- 4.7%
- ROIC (10-yr avg)
- 3.9%
- Free cash flow (FY2025)
- -$17.2M
DOUG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.0B | $15.2M | $0.17 | -$17.2M | 4.4% | 23.6% |
| FY2024 | $995.6M | -$76.3M | -$0.91 | -$31.5M | -6.9% | -35.7% |
| FY2023 | $955.6M | -$42.6M | -$0.52 | -$36.6M | -6.7% | -28.9% |
| FY2022 | $1.2B | -$5.6M | -$0.08 | -$23.3M | -0.4% | -2.6% |
| FY2021 | $1.4B | $98.8M | $1.27 | $123.7M | 7.5% | 132.7% |
| FY2020 | $774.0M | -$46.4M | -$0.60 | $25.7M | -6.4% | -60.0% |
| FY2019 | $784.1M | $8.5M | $0.11 | -$502.0K | -0.4% | -1.6% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Douglas Elliman Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Douglas Elliman Inc. has historically struggled to out-earn its cost of capital, averaging just 3.9% ROIC.
Douglas Elliman Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Douglas Elliman Inc. is modeled at 7.5% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $3.45 per share.