|
Market Closed -
Australian S.E.
07:10:08 14/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 5.880 AUD | -1.34% |
|
-2.97% | -15.15% |
| 08-13 | KPMG Australia facing 'many more' whistleblower misconduct claims, parliamentary probe hears | RE |
| 07-31 | Dexus Reportedly Offloads $700 Million Tower | CI |
Company Valuation: DEXUS
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,476 | 9,551 | 8,389 | 6,953 | 7,133 | 6,289 | - | - |
| Change | - | -16.78% | -12.16% | -17.12% | 2.59% | -11.84% | - | - |
| Enterprise Value (EV) 1 | 16,381 | 14,418 | 13,611 | 11,809 | 11,790 | 11,032 | 11,152 | 11,157 |
| Change | - | -11.99% | -5.6% | -13.24% | -0.16% | -6.43% | 1.09% | 0.04% |
| P/E | 10.2x | 5.99x | -11.1x | -4.4x | 52.4x | 8.97x | 11.2x | 11.5x |
| PBR | 0.92x | 0.7x | 0.68x | 0.68x | 0.72x | 0.63x | 0.61x | 0.6x |
| PEG | - | 0.1x | 0x | -0x | -0x | 0x | -0.6x | -5.62x |
| Capitalization / Revenue | 11.3x | 10.9x | 9.89x | 7.71x | 7.5x | 6.25x | 6.49x | 6.07x |
| EV / Revenue | 16.1x | 16.5x | 16x | 13.1x | 12.4x | 11x | 11.5x | 10.8x |
| EV / EBITDA | 19x | 15.5x | 15.1x | 13.5x | 13x | 14.2x | 14.9x | 14x |
| EV / EBIT | 19.2x | 15.8x | 15.3x | 13.7x | 13.3x | 13.7x | 14.9x | 13.8x |
| EV / FCF | 23.7x | 26x | 24.8x | 25.3x | 16x | 25x | -88.2x | 112x |
| FCF Yield | 4.21% | 3.85% | 4.02% | 3.95% | 6.26% | 4% | -1.13% | 0.9% |
| Dividend per Share 2 | 0.518 | 0.532 | 0.516 | 0.48 | 0.37 | 0.369 | 0.3476 | 0.3627 |
| Rate of return | 4.85% | 5.99% | 6.62% | 7.41% | 5.56% | 6.28% | 5.91% | 6.17% |
| EPS 2 | 1.047 | 1.484 | -0.7 | -1.473 | 0.1268 | 0.6555 | 0.5237 | 0.513 |
| Distribution rate | 49.5% | 35.9% | -73.7% | -32.6% | 292% | 56.3% | 66.4% | 70.7% |
| Net sales 1 | 1,016 | 874.3 | 848.4 | 902.2 | 951.2 | 1,006 | 969.1 | 1,036 |
| EBITDA 1 | 862.3 | 928.4 | 899.9 | 876.9 | 903.6 | 774.2 | 746.4 | 794.8 |
| EBIT 1 | 853.2 | 914.6 | 891.5 | 863 | 885.5 | 805.3 | 749.9 | 808.8 |
| Net income 1 | 525 | 1,583 | -752.7 | -1,584 | 136.1 | 693.2 | 542.9 | 554.4 |
| Net Debt 1 | 4,905 | 4,867 | 5,222 | 4,856 | 4,657 | 4,743 | 4,864 | 4,868 |
| Reference price 2 | 10.670 | 8.880 | 7.800 | 6.480 | 6.650 | 5.880 | 5.880 | 5.880 |
| Nbr of stocks (in thousands) | 1,075,565 | 1,075,565 | 1,075,565 | 1,073,020 | 1,072,665 | 1,069,489 | - | - |
| Announcement Date | 16/08/21 | 16/08/22 | 15/08/23 | 19/08/24 | 19/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.97x | 10.97x | 14.25x | 6.28% | 4.46B | |
| 32.98x | 7.41x | 13.04x | 4.17% | 10.93B | |
| 25.41x | 16.62x | 26.64x | 3.88% | 7.11B | |
| 23.38x | 16.05x | 26.84x | 4.35% | 5.4B | |
| 212.57x | 8.02x | 12.54x | 4.34% | 4.89B | |
| 39.16x | 12.45x | 16.26x | 6.22% | 4.49B | |
| 158.48x | 7.79x | 13.58x | 5.99% | 4.22B | |
| 25.97x | 8.68x | 16.08x | 3.46% | 4.17B | |
| -25.51x | 10.12x | 23.75x | 4.43% | 3.97B | |
| 8.38x | 19.89x | 23.81x | 5.8% | 3.96B | |
| Average | 50.98x | 11.80x | 18.68x | 4.89% | 5.36B | |
| Weighted average by Cap. | 49.09x | 11.53x | 18.43x | 4.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DXS Stock
- Valuation DEXUS
Select your edition
All financial news and data tailored to specific country editions
