Pricing Log in Create free account
Saturday 17 October 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. In the quarter to June 2026, revenue grew 4.45%, EPS grew 88.9%, free cash flow grew 2,005.6% and total debt fell 83.5%, each against the same quarter a year earlier.

1.48 0.01 −0.67%
Market cap
$135.4M
P/E
5.7×
Fwd P/E
17.2×
Dividend yield
—
F-score
5/9
Altman Z
n/a
Beneish M
n/a
Dividend safety
n/a
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell — — — — — — — — — — — —
Insider Ownership 13.87%

Capital & Financial Ratios $m

Market Cap 135.42
Revenue 1,006.07
Net Income 24.21
Free Cash Flow (18.67)
Net Debt (106.22)
Current Ratio 9.09
Debt/Equity 0.03
P/E ratio 5.69
Fwd P/E 17.20
P/S ratio 0.13
P/B ratio 0.76
Past 5Y EPS Growth —
This Y EPS Growth 28.12% (at or above 15%: strong)
Next Y EPS Growth 17.39% (at or above 15%: strong)
Next Y revenue growth 0.58%
Next 5Y EPS Growth 25.94% (at or above 15%: strong)

Green and red mark values outside typical ranges. 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 6.64%
10-year low 10-year high
P/B against its own 10 years 19.93%
10-year low 10-year high
EV/Sales against its own 10 years 12.04%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2024 Powerpack
2023 0.05
0.05
2022 0.19
0.05
0.05
0.05
0.05
special payouts not included in total or ratios

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%)

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.

EPS $

Mar Jun Sep Dec Year
’26 (0.19) (0.03) — — —
’25 (0.07) (0.27) (0.29) 0.68 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.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low — — — — — 9.52 3.33 1.57 1.00 1.48

Analyst estimates 2026–2028

Powerpack
High — — — — — 12.06 10.90 5.02 3.02 3.20
People
People Employees — — — — 775 930 957 592 783 580
Revenue/emp, $m — — 0.00 0.00 1.00 1.45 1.20 1.61 1.27 1.78
Income, $m
Income, $m Revenue — — 754 784 774 1,353 1,153 956 996 1,033
Gross margin, % — — 0.00 33.02 29.33 27.17 27.43 26.10 25.29 25.27
EBT — — 6 9 (46) 101 0 (58) (76) 18
EBT margin, % — — 0.80 1.12 (5.99) 7.45 0.01 (6.09) (7.62) 1.73
Net income — — 4 8 (46) 99 (6) (43) (77) 14
Depreciation — — — 9 67 9 8 8 8 8
Per share, $
Per share, $ Revenue — — 8.87 9.61 9.48 16.58 14.13 11.62 11.92 12.21
Earnings — — 0.04 0.10 (0.57) 1.21 (0.08) (0.52) (0.91) 0.17
Cash flow — — 0.16 0.09 0.39 1.57 (0.18) (0.37) (0.31) (0.16)
Capex — — 0.00 (0.10) (0.08) (0.05) (0.10) (0.07) (0.07) (0.04)
Free cash flow — — 0.16 (0.01) 0.32 1.52 (0.29) (0.44) (0.38) (0.20)
Book value — — 0.00 0.00 2.00 3.45 3.31 2.85 1.95 2.17
Shares, m — — 85 82 82 82 82 82 84 85
Valuation, ×
Valuation, × P/E — — 10.20 10.20 10.20 9.05 0.00 0.00 0.00 16.93
P/S — — 0.73 0.73 0.73 0.66 0.29 0.25 0.14 0.19
P/B — — 4.01 4.01 4.01 3.17 1.22 1.02 0.86 1.09
EV/Sales — — 0.73 0.73 0.73 0.61 0.26 0.26 0.04 0.16
EV/FCF — — 7.68 7.68 7.68 6.50 (13.01) (6.81) (1.34) (9.62)
Cash, $m
Cash, $m Operating cash flow — — 13 8 32 128 (15) (30) (26) (14)
Capex — — (13) (8) (6) (4) (9) (6) (6) (3)
Free cash flow — — 13 (1) 26 124 (23) (37) (31) (17)
Balance, $m
Balance, $m Working capital — — — — 93 225 180 141 133 128
Total debt — — — 166 156 130 121 — 30 —
Net debt — — — 90 51 (97) (48) (127) (119) (120)
Shareholders’ equity — — — — 164 282 270 234 162 183
Returns, %
Returns, % ROA — — 0.00 1.79 (20.43) 18.84 (1.10) (8.21) (15.46) 3.09
ROIC — — — (2.42) (14.33) 34.57 (1.28) (37.61) (99.72) 45.08
ROE — — 0.00 4.60 (25.21) 44.37 (2.29) (16.99) (38.49) 8.39
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

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. $270.9M 31.8× 1.1× +5.81% (above 0%: growing) n/m +70.92% (above 0%: growing) 36.45% (19.81%) Compare
CANPY Cian PLC Sponsored ADR $237.6M 10.1× — +30.98% (above 0%: growing) +33.91% (above 0%: growing) +67.24% (above 0%: growing) 100.00% 17.07% Compare
CHCI Comstock Holding Companies, Inc. $177.6M 6.9× 4.3× +74.07% (above 0%: growing) +514.29% (above 0%: growing) +539.40% (above 0%: growing) 35.36% 29.43% Compare
NTP Nam Tai Property Inc. $165.5M 7.3× — −65.08% (below 0%: shrinking) n/m −85.17% (below 0%: shrinking) 29.32% (52.81%) Compare
DOUG Douglas Elliman Inc. $135.4M 5.7× 17.2× +4.45% (above 0%: growing) n/m +2,005.57% (above 0%: growing) 20.88% (1.21%)
STHO Star Holdings $96.8M 6.4× — −53.96% (below 0%: shrinking) n/m −263.07% (below 0%: shrinking) 27.41% 9.47% Compare
SRG Seritage Growth Properties $92.9M — (loss-making) 10.8× −59.72% (below 0%: shrinking) n/m +10.60% (above 0%: growing) 38.90% (253.84%) Compare
MAYS J. W. Mays, Inc. $79.9M — (loss-making) — (loss-making) −5.64% (below 0%: shrinking) n/m −250.78% (below 0%: shrinking) 24.74% (6.05%) Compare
RFL Rafael Holdings, Inc. $76.5M — (loss-making) — (loss-making) −50.55% (below 0%: shrinking) n/m −128.22% (below 0%: shrinking) 95.53% (3,837.99%) Compare
Median of peers $131.1M 7.3× 4.3× −28.09% — −37.28% 35.91% (12.93%)

All 46 Real Estate Services stocks →

Douglas Elliman Inc. (DOUG) key facts

  • Strength: Douglas Elliman Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.0 billion, up 3.76% from fiscal 2024.
  • Douglas Elliman Inc. (DOUG) is a Real Estate Services company in the Real Estate sector, listed on the New York Stock Exchange.
  • Net income was $14.3 million, or $0.17 per share (basic), a net margin of 1.40%.
  • As of October 16, 2026, DOUG traded at $1.48, a market capitalization of $135.4 million.
  • At that price the stock trades at 5.7× trailing-twelve-month earnings and 0.1× sales.
  • Return on equity was 8.39% and debt-to-equity 0.03.
  • Its Piotroski F-score is 5 out of 9 for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Douglas Elliman Inc. (DOUG) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/DOUG · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com