Douglas Elliman Inc. logo

Douglas Elliman Inc.

DOUG | NYSE
Chart Builder DCF Calculator
$1.60
-$0.09 (-5.33%)
At close: Sep 21, 2026, 4:00 PM ET
$1.62
+$0.02 (+1.25%)
Pre-market: Sep 22, 2026, 8:45 AM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
24.21M 4.32M 14.31M -59.94M -62.18M -41.22M -76.41M -85.16M -63.11M -66.63M -42.99M -46.81M -45.92M -30.5M -6.37M 32.48M 61.93M 91.16M 98.84M 92.68M 79.51M 34.66M
Depreciation & Amortization
8.25M 8.48M 8.38M 8.23M 7.95M 7.66M 7.74M 7.8M 7.9M 7.97M 8.03M 8.01M 7.98M 7.97M 8.01M 8.19M 8.41M 8.52M 8.56M 25.87M 25.77M 25.83M
Stock-Based Compensation
7.24M 7.71M 8.58M 2.18M 3.9M 5.25M 6.57M 14.13M 13.68M 13.61M 13.08M 12.33M 14.71M 13.97M 13.8M 11.14M 5.31M 2.65M n/a n/a n/a n/a
Other Working Capital
-14.73M -15.12M -13.09M -7.05M -8.44M -14.74M -299K -4.32M -6.05M -2.09M -28.24M -38.81M -45.35M -42.87M -44.22M -33.59M -34.23M -33.99M -9.28M -14.8M -5.52M -5.52M
Other Non-Cash Items
-52.58M -28.33M -25.8M 51.15M 54.99M 36.41M 36.25M 45.73M 25.28M 26.6M 26.48M 26.76M 35.2M 29.12M 25.93M 31.58M 22.82M 39.1M 32.84M 18.48M 15.65M -983K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a 977K -5.92M -7.79M -9.08M -15.44M -4.55M -2.49M -1.2M 4.19M 193K n/a n/a n/a n/a n/a n/a
Change in Working Capital
-3.75M -19.78M -19.34M -10.09M -9.63M -12.39M -1.09M 3.79M -9.21M 1.4M -19.56M -43.47M -50.2M -58.91M -60.3M -43.91M -39.85M -34.31M -12.36M -22.69M -10.34M -10.34M
Operating Cash Flow
-16.64M -27.6M -13.88M -8.47M -4.96M -4.29M -25.96M -19.63M -33.25M -26.13M -30.42M -47.73M -40.72M -39.54M -14.74M 39.66M 58.61M 107.11M 127.88M 114.34M 110.59M 49.17M
Capital Expenditures
-2.05M -2.58M -3.35M -4.3M -4.82M -4.49M -5.53M -5.04M -4.5M -4.6M -6.14M -7.71M -8.78M -11.32M -8.54M -7.62M -7.21M -4.36M -4.11M -3.75M -4.22M -5.14M
Cash Acquisitions
n/a -100K n/a n/a n/a n/a n/a n/a n/a n/a n/a -100K -300K -300K -400K -300K 1M -600K -500K 1.54M 438K 2.04M
Purchase of Investments
-130K -43.39M -88.01M -97.86M -97.91M -54.73M -10.13M -259K -195K -245K -515K -1.16M -2.23M -2.08M -2.65M -2.96M -1.21M -5.27M -4.34M -3.39M -4.05M n/a
Sales Maturities Of Investments
1.6M 44.87M 99.33M 105.65M 104.11M 63.37M 8.88M 3.54M 3.54M 1.43M 1.42M 5.24M 6.52M 6.11M 6.11M 1.41M 125K 125K 125K n/a n/a n/a
Other Investing Acitivies
82.41M 82.49M 82.49M n/a n/a n/a n/a n/a n/a n/a n/a -4.83M -6.11M -7.32M -7.26M -2.43M -1.12M 90K 30K 30K 1 1
Investing Cash Flow
81.84M 81.29M 90.46M 3.49M 1.39M 4.15M -6.79M -1.76M -1.16M -3.41M -5.24M -8.56M -10.91M -14.9M -12.74M -11.91M -8.42M -10.01M -8.79M -5.57M -7.83M -3.1M
Debt Repayment
-94.07M -94.07M -94.07M n/a n/a n/a n/a n/a n/a n/a n/a -3.13M -6.26M -9.4M -12.53M -9.4M -6.27M -3.14M -7K n/a n/a n/a
Common Stock Repurchased
n/a -85K -85K -1.38M -1.38M -1.3M -1.3M -1.99M -1.99M -1.98M -1.98M n/a n/a n/a n/a n/a -4.07M -4.07M -4.07M -4.07M n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a -1K -1K -2K -4.22M -8.35M -12.35M -16.41M -16.25M -18.07M -30.59M -35.53M -31.47M -25.52M -9M n/a
Other Financial Acitivies
-1.97M -1.94M -1.94M n/a 46.76M 46.76M 46.76M 46.77M 1K -10K -10K -11K -1.51M -1.58M -1.23M -1.25M 1.34M 9.05M 8.67M 8.7M 7.6M -95K
Financial Cash Flow
-96.04M -96.1M -96.1M -1.38M 45.38M 45.45M 45.45M 44.76M -1.99M -1.99M -6.21M -11.5M -20.13M -27.39M -30M 1.23M -9.64M -3.74M 3.07M -20.9M -1.4M -95K
Net Cash Flow
-28.36M -42.41M -19.51M -6.36M 41.81M 45.32M 12.7M 23.37M -36.39M -31.54M -41.87M -67.78M -71.75M -81.83M -57.48M 28.41M 39.99M 92.79M 3.43M -30.29M -16.81M -72.2M
Free Cash Flow
-18.69M -30.18M -17.23M -12.77M -9.78M -8.78M -31.5M -24.67M -37.74M -30.73M -36.56M -55.44M -49.51M -50.85M -23.28M 32.04M 51.4M 102.75M 123.78M 110.59M 106.37M 44.03M
Adj. Free Cash Flow
-25.93M -37.89M -25.81M -14.95M -13.69M -14.03M -38.07M -38.79M -51.43M -44.34M -49.63M -67.76M -64.22M -64.82M -37.08M 20.9M 46.09M 100.1M 123.78M 110.59M 106.37M 44.03M
Maintenance CapEx
-1.73M -2.27M -2.01M -2.01M -1.22M n/a -2.08M -2.08M -2.85M -3.83M -5.38M -7.71M -8.78M -11.32M -7.69M -5.36M -3.52M n/a n/a -1.05M -2.96M -4.54M
Growth CapEx
-312K -312K -1.35M -2.3M -3.6M -4.49M -3.45M -2.96M -1.65M -763K -763K n/a n/a n/a -849K -2.26M -3.69M -4.36M -4.11M -2.69M -1.26M -597K
Owner Earnings
-18.38M -29.87M -15.89M -10.48M -6.18M -4.29M -28.04M -21.71M -36.1M -29.97M -35.8M -55.44M -49.51M -50.85M -22.43M 34.3M 55.1M 107.11M 127.88M 113.29M 107.64M 44.63M

© 2026 bestshares.com. All rights reserved.