COMP <GO>

DHC vs DEI // ALTMAN Z-SCORE & DEBT/EQUITY

Diversified Healthcare Trust of (NASDAQ) VS. Douglas Emmett Inc. (NYSE) • 15-METRIC TALLY: DHC 2 — DEI 6

■ METRIC PARITY

LAST: $7.55 (-2.45%) • MKT CAP: $1.87B

balance-sheet

—

LAST: $9.85 (-2.76%) • MKT CAP: $1.70B

balance-sheet

—

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (DHC VS. DEI) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	DHC	DEI	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	-17.20%	0.90%	-18.10	DEI	/roic <GO>
EV/EBITDA & P/E Valuation	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	-1.02%	22.62%	-23.64	DEI	/fcf-yield <GO>
Operating Margin	—	—	—	TIE	/operating-margins <GO>
Net Profit Margin	-18.60%	1.60%	-20.20	DEI	/net-margins <GO>
Revenue Growth (YoY)	2.80%	1.80%	+1.00	DHC	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.50%	7.44%	-6.94	DEI	/dividend-safety <GO>
Altman Z-Score & Debt/Equity ACTIVE	—	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	2/9	4/9	-2.00	DEI	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	48.7	52.3	-3.60	DEI	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	97.7x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.87B	$1.70B	$177.5M	DHC	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	DHC REV	DEI REV	DHC GROSS %	DEI GROSS %	DHC FCF	DEI FCF
FY 2025	$1.54B	$1.00B	—	—	-$19.6M	$386.9M
FY 2024	$1.50B	$986.5M	—	—	$112.2M	$408.7M
FY 2023	$1.41B	$1.02B	—	—	$10.5M	$427.0M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

DHC // BETA —

DEI // BETA —