Pricing Log in Create free account
Friday 6 November 2026 Export DOUG’s income statement to Excel — free account

Douglas Elliman Inc.

DOUG Real Estate Real Estate Services

Douglas Elliman Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.0 billion, up 3.76% from fiscal 2024.

Revenue
+4.45%
EPS
+88.9%
Free cash flow
+2,005.6%
Total debt
−83.5%

Quarter to June 2026, against a year earlier

1.57 0.00 0.00%
Market cap
$142.7M
P/E
6.0×
Fwd P/E
17.2×
Dividend yield
—
F-score
5/9
Altman Z
n/a
Beneish M
n/a
Dividend safety
n/a
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy — — — — — — — — — — — —
Sell — — — — — — — — — — — —
Insider Ownership 13.87%

Capital & Financial Ratios $m

Size
Market Cap 142.70
Revenue ttm 1,006.07
Net income ttm 24.21
Free cash flow ttm (18.67)
Net debt Q (106.22)
Valuation
P/E 6.00
Forward P/E 17.20
Price / sales 0.13
Forward P/S Powerpack
Price / FCF 0.00
Price / book 0.80
Financial health
Current ratio Q 9.09
Debt / equity Q 0.03
Interest coverage Q (1,712.50)
Growth
Revenue growth Q +4.45% (above 0%: growing)
Operating income growth Q +38.09% (above 0%: growing)
EPS, this year +28.12% (at or above 15%: strong)
EPS, next year A +17.39% (at or above 15%: strong)
Revenue, next year A +0.58%
EPS, past 5 yrs —
EPS, next 5 yrs A +25.94% (at or above 15%: strong)

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 0.1×, against a ten-year median of 0.2×; over the ten years it ranged from 0.0× in 2024 to 0.6× in 2021.
P/S against its own 10 years 10.26%
10-year low 10-year high
P/B against its own 10 years 26.19%
10-year low 10-year high
EV/Sales against its own 10 years 14.04%
10-year low 10-year high

Dividends

Yield
—
Annual rate
—
Payout ratio
—
Growth, 2022–24
−100.0%/yr
  1. 0.19 ’22
  2. 0.05 ’23 −75
  3. 0.00 ’24 −100
paid change on the year, %

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 127 150 120 111
Receivables 34 27 26 29
Inventory — — — —
Other — — — —
161 177 146 140
2023 2024 2025 Q'26
Payables 6 3 4 3
ST’ Debt — — — 5
Other — — — —
19 44 18 15

Compound Annual Growth %

10y 5y 3y
Sales — 5.94% (3.60%)
Cash Flow — 0.00% 0.00%
Earnings — 0.00% 0.00%
Book Value — 2.30% (12.16%)

Earnings Trends EPS, adjusted, against the consensus

Q3 FY24 Estimate −0.04 Actual −0.08

Earnings per share against the consensus, by quarter
Quarter Estimate Reported Result
Q4 FY23 −0.03 −0.18 Miss by 0.15
Q1 FY24 −0.02 −0.28 Miss by 0.26
Q2 FY24 −0.02 −0.01 Beat by 0.01
Q3 FY24 −0.04 −0.08 Miss by 0.04

EPS $

Mar Jun Sep Dec Year
’26 (0.19) (0.03) — — —
’25 (0.07) (0.27) (0.29) 0.80 0.17
’24 (0.50) (0.02) (0.33) (0.07) (0.91)
’23 (0.22) (0.06) (0.06) (0.18) (0.52)
’22 0.08 0.12 (0.05) (0.23) (0.08)
’21 0.17 0.48 0.31 0.25 1.21
’20 — — — — (0.57)
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 214 283 — — —
’25 253 271 263 245 1,033
’24 200 286 266 243 996
’23 214 276 252 214 956
’22 309 364 273 207 1,153
’21 273 392 354 334 1,353
’20 — — 208 267 774
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (19) 12 — — —
’25 (6) 1 5 (14) (14)
’24 (27) 1 9 (9) (26)
’23 (32) 8 (5) (3) (30)
’22 (7) 10 2 (20) (15)
’21 14 58 21 34 128
’20 — — — 32 32
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (20) 11 — — —
’25 (7) (1) 5 (15) (17)
’24 (29) 0 8 (10) (31)
’23 (35) 7 (5) (3) (37)
’22 (8) 6 1 (22) (23)
’21 13 57 20 37 124
’20 — — — 32 26
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Jun ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue — — 754 784 774 1,353 1,153 956 996 1,033 1,006 +4.6% 1,039 1,112 1,145 +3.5%
Gross margin, % — — 0.00 33.02 29.33 27.17 27.43 26.10 25.29 25.27 23.22 +25.3 pt
EBT — — 6 9 (46) 101 0 (58) (76) 18 28 +16.9%
EBT margin, % — — 0.80 1.12 (5.99) 7.45 0.01 (6.09) (7.62) 1.73 2.76 +0.9 pt
Net income — — 4 8 (46) 99 (6) (43) (77) 14 24 +20.0%
Per share, $
Per share, $ Revenue — — 8.87 9.61 9.48 16.58 14.13 11.62 11.92 12.21 11.74 +4.7%
Earnings — — 0.04 0.10 (0.57) 1.21 (0.08) (0.52) (0.91) 0.17 0.26 +23.0%
Cash flow — — 0.16 0.09 0.39 1.57 (0.18) (0.37) (0.31) (0.16) (0.19) n/m
Capex — — 0.00 (0.10) (0.08) (0.05) (0.10) (0.07) (0.07) (0.04) (0.02) n/m
Free cash flow — — 0.16 (0.01) 0.32 1.52 (0.29) (0.44) (0.38) (0.20) (0.22) n/m
Book value — — 0.00 0.00 2.00 3.45 3.31 2.85 1.95 2.17 1.95 n/m
Shares, m — — 85 82 82 82 82 82 84 85 85 (0.1%)
Valuation, ×
Valuation, × P/E — — 10.20 10.20 10.20 9.05 0.00 0.00 0.00 16.93 6.00 7.1
P/S — — 0.73 0.73 0.73 0.66 0.29 0.25 0.14 0.19 0.13 0.5
P/B — — 4.01 4.01 4.01 3.17 1.22 1.02 0.86 1.09 0.80 2.4
EV/Sales — — 0.73 0.73 0.73 0.61 0.26 0.26 0.04 0.16 0.09 0.4
EV/FCF — — 7.68 7.68 7.68 6.50 (13.01) (6.81) (1.34) (9.62) (4.87) (0.2)
Cash, $m
Cash, $m Operating cash flow — — 13 8 32 128 (15) (30) (26) (14) (17) n/m
Capex — — (13) (8) (6) (4) (9) (6) (6) (3) (2) (17.6%)
Free cash flow — — 13 (1) 26 124 (23) (37) (31) (17) (19) n/m
Balance, $m
Balance, $m Working capital — — — — 93 225 180 141 133 128 124 +6.7%
Net debt — — — 90 51 (97) (48) (127) (119) (120) (106) n/m
Shareholders’ equity — — — — 164 282 270 234 162 183 167 +2.3%
Returns, %
Returns, % ROA — — 0.00 1.79 (20.43) 18.84 (1.10) (8.21) (15.46) 3.09 5.18 +3.1 pt
ROIC — — — (2.42) (14.33) 34.57 (1.28) (37.61) (99.72) 45.08 36.45 +47.5 pt
ROE — — 0.00 4.60 (25.21) 44.37 (2.29) (16.99) (38.49) 8.39 15.86 +8.4 pt
People
People Employees — — — — 775 930 957 592 783 580 — (5.6%)
Revenue/emp, $m — — 0.00 0.00 1.00 1.45 1.20 1.61 1.27 1.78 — n/m
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 25 Oct 2026

Douglas Elliman Inc. vs peers in Real Estate Services (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
ARL American Realty Investors, Inc. $347.6M 39.4× 1.1× +5.81% (above 0%: growing) n/m +70.92% (above 0%: growing) 36.45% (19.81%) Compare
MLP Maui Land & Pineapple Company, Inc. $287.0M — (loss-making) 9.2× −19.64% (below 0%: shrinking) n/m −9.85% (below 0%: shrinking) 31.91% (48.57%) Compare
SEG Seaport Entertainment Group Inc. $275.2M — (loss-making) — −13.85% (below 0%: shrinking) n/m −118.49% (below 0%: shrinking) 33.13% (32.38%) Compare
CHCI Comstock Holding Companies, Inc. $191.4M 7.6× 4.3× +34.09% (above 0%: growing) +20.00% (above 0%: growing) +93.19% (above 0%: growing) 15.40% 9.34% Compare
DOUG Douglas Elliman Inc. $142.7M 6.0× 17.2× +4.45% (above 0%: growing) n/m +2,005.57% (above 0%: growing) 20.88% (1.21%)
SRG Seritage Growth Properties $94.6M — (loss-making) 10.8× −59.72% (below 0%: shrinking) n/m +10.60% (above 0%: growing) 38.90% (253.84%) Compare
STHO Star Holdings $91.5M 6.3× — −53.96% (below 0%: shrinking) n/m −263.07% (below 0%: shrinking) 27.41% 9.47% Compare
MAYS J. W. Mays, Inc. $88.7M — (loss-making) — (loss-making) −5.98% (below 0%: shrinking) n/m −125.91% (below 0%: shrinking) 26.59% (6.67%) Compare
ASPS Altisource Portfolio Solutions S.A. $65.4M — (loss-making) — (loss-making) +23.89% (above 0%: growing) n/m +317.79% (above 0%: growing) 23.35% 1.47% Compare
Median of peers $143.0M 7.6× 6.8× −9.91% — +0.37% 29.66% (13.24%)

All 44 Real Estate Services stocks →

Pay and ownership Proxy statement filed 30 April 2026

Chief executive’s pay

Year Total pay Actually paid $100 invested
2025 2.30m 4.60m 62.16
2023 8.77m 7.54m 77.37

Ownership

Directors and executive officers, together 9.55%
Dr. Phillip Frost4400 Biscayne BoulevardMiami, FL 8.42%
BlackRock, Inc.50 Hudson YardsNew York, NY 5.20%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s shares at the start of the earliest year shown was worth at each year’s end. Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more. Read the proxy statement

Douglas Elliman Inc. (DOUG) Latest News

10 Sep

Impact 3 · · foxbusiness.com

13 Aug

Impact 3 ·

11 Aug

Impact 3 · · lehighvalleylive.com

8 Aug

Impact 3 · · MarketBeat transcript

7 Aug

Impact 4 · transcript
Impact 3 · · InvestorsHub
Impact 3 · · Moby transcript

8 Jul

Impact 4 ·
Impact 4 ·
Impact 3 · · InvestorsHub

4 Jul

Impact 3 ·

10 Jun

Impact 3 · · PR Newswire

12 May

Impact 4 · · PR Newswire

11 May

Impact 3 · · InvestorsHub

8 May

Impact 4 · · Business Wire

28 Apr

Impact 3 · · PR Newswire

3 Apr

Impact 3 · · PR Newswire

1 Apr

Impact 4 · · Business Wire

26 Mar

Impact 4 · · PR Newswire

19 Mar

Impact 4 ·

13 Mar

Impact 4 · · GuruFocus.com
Impact 4 · · Business Wire
Impact 3 · · MarketBeat

9 Mar

Impact 4 · · foxbusiness.com

10 Feb

Impact 4 · · foxbusiness.com

9 Feb

Impact 4 · · foxbusiness.com

3 Feb

Impact 4 · · PR NewswireInsider MonkeySimply Wall St.Insider MonkeyBenzingaMT Newswires

30 Jan

Impact 4 · · foxbusiness.com

12 Jan

Impact 4 · · The Motley Fool

11 Jan

Impact 3 · · Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.Simply Wall St.
stockrow.com/DOUG · Data as of Oct 25, 2026 · For information only; not investment advice. · © 2026 stockrow.com