Valuation DEXUS

Stocks

Market Closed - Australian S.E. 07:10:08 25/09/2026 BST			5-day change	1st Jan Change
5.430 ^AUD	-1.09%		-2.16%	-21.65%

09-22	Dexus Says BlackRock Reduces Stake	MT
09-21	Dexus Announces Appointment of Kerri Leech as Deputy Chief Financial Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	9,551	8,389	6,953	7,133	5,775	5,803	-	-
Change	-	-12.16%	-17.12%	2.59%	-19.04%	0.48%	-	-
Enterprise Value (EV) ¹	14,418	13,611	11,809	11,790	10,291	10,326	10,420	10,557
Change	-	-5.6%	-13.24%	-0.16%	-12.71%	0.34%	0.91%	1.31%
P/E	5.99x	-11.1x	-4.4x	52.4x	12.5x	9.09x	8.83x	8.37x
PBR	0.7x	0.68x	0.68x	0.72x	0.58x	0.6x	0.59x	0.56x
PEG	-	0x	-0x	-0x	0x	0.2x	3.09x	1.5x
Capitalization / Revenue	10.9x	9.89x	7.71x	7.5x	8.13x	7.27x	6.88x	6.47x
EV / Revenue	16.5x	16x	13.1x	12.4x	14.5x	12.9x	12.4x	11.8x
EV / EBITDA	15.5x	15.1x	13.5x	13x	11.1x	13.9x	13.4x	12.9x
EV / EBIT	15.8x	15.3x	13.7x	13.3x	11.4x	13.8x	13.2x	12.8x
EV / FCF	26x	24.8x	25.3x	16x	21.8x	24.5x	35.8x	27x
FCF Yield	3.85%	4.02%	3.95%	6.26%	4.59%	4.08%	2.79%	3.71%
Dividend per Share ²	0.532	0.516	0.48	0.37	0.37	0.3692	0.3748	0.3941
Rate of return	5.99%	6.62%	7.41%	5.56%	6.85%	6.8%	6.9%	7.26%
EPS ²	1.484	-0.7	-1.473	0.1268	0.4334	0.5977	0.6148	0.6491
Distribution rate	35.9%	-73.7%	-32.6%	292%	85.4%	61.8%	61%	60.7%
Net sales ¹	874.3	848.4	902.2	951.2	710	798.7	843.1	896.3
EBITDA ¹	928.4	899.9	876.9	903.6	923.6	741.2	775.2	816
EBIT ¹	914.6	891.5	863	885.5	901.4	750.3	787.2	823.2
Net income ¹	1,583	-752.7	-1,584	136.1	482.2	602.7	614.9	634.6
Net Debt ¹	4,867	5,222	4,856	4,657	4,516	4,523	4,617	4,754
Reference price ²	8.880	7.800	6.480	6.650	5.400	5.430	5.430	5.430
Nbr of stocks (in thousands)	1,075,565	1,075,565	1,073,020	1,072,665	1,069,489	1,068,719	-	-
Announcement Date	16/08/22	15/08/23	19/08/24	19/08/25	19/08/26	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DEXUS	9.09x	12.93x	13.93x	6.8%	4.08B
BXP, INC.	29.95x	7.14x	12.6x	4.42%	10.12B
NIPPON BUILDING FUND INC.	23.51x	15.85x	25.69x	4.19%	6.68B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.44x	15.6x	26.09x	4.54%	5.23B
COUSINS PROPERTIES INCORPORATED	160.21x	7.8x	12.2x	4.5%	4.72B
EMBASSY OFFICE PARKS REIT	37.87x	12.19x	15.91x	6.36%	4.33B
KILROY REALTY CORPORATION	140.37x	7.58x	13.16x	6.41%	3.98B
COPT DEFENSE PROPERTIES	23.44x	8.22x	15.06x	3.77%	3.82B
SL GREEN REALTY CORP.	-25.47x	9.72x	22.01x	4.82%	3.61B
Average	46.82x	10.78x	17.40x	5.09%	5.17B
Weighted average by Cap.	44.89x	10.71x	17.35x	4.94%