Valuation DEXUS OTC Markets

Stocks

Market Closed - OTC Markets 21:07:46 29/09/2026 +03			5-day change	1st Jan Change
3.765 ^USD	-1.63%		-1.63%	-19.55%

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	5,942	-	-
Change	-	-12.16%	-17.12%	2.59%	-19.04%	2.89%	-	-
Enterprise Value (EV) ¹	14,418	13,611	11,809	11,790	10,291	10,465	10,559	10,696
Change	-	-5.6%	-13.24%	-0.16%	-12.71%	1.69%	0.9%	1.29%
P/E	5.99x	-11.1x	-4.4x	52.4x	12.5x	9.3x	9.04x	8.57x
PBR	0.7x	0.68x	0.68x	0.72x	0.58x	0.61x	0.6x	0.58x
PEG	-	0x	-0x	-0x	0x	0.2x	3.16x	1.53x
Capitalization / Revenue	10.9x	9.89x	7.71x	7.5x	8.13x	7.44x	7.05x	6.63x
EV / Revenue	16.5x	16x	13.1x	12.4x	14.5x	13.1x	12.5x	11.9x
EV / EBITDA	15.5x	15.1x	13.5x	13x	11.1x	14.1x	13.6x	13.1x
EV / EBIT	15.8x	15.3x	13.7x	13.3x	11.4x	13.9x	13.4x	13x
EV / FCF	26x	24.8x	25.3x	16x	21.8x	24.8x	36.3x	27.3x
FCF Yield	3.85%	4.02%	3.95%	6.26%	4.59%	4.03%	2.75%	3.66%
Dividend per Share ²	0.532	0.516	0.48	0.37	0.37	0.3693	0.3742	0.3941
Rate of return	5.99%	6.62%	7.41%	5.56%	6.85%	6.64%	6.73%	7.09%
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%	60.9%	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	787.4	823.3
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	5.560	5.560	5.560
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	8/16/22 A	8/15/23 A	8/19/24 A	8/19/25 A	8/19/26 A	-	-	-

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.($)
PROLOGIS, INC.	38.39x	18.29x	23.22x	3.32%	123B
SIMON PROPERTY GROUP, INC.	30.6x	13.85x	17.62x	4.48%	65.02B
REALTY INCOME CORPORATION	35.8x	14.47x	14.94x	6.03%	51.06B
GOODMAN GROUP	17.75x	15x	17.09x	1.16%	36.82B
SEGRO PLC	16.07x	25.01x	27.38x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.99x	10.48x	14.44x	4.83%	14.92B
UNIBAIL-RODAMCO-WESTFIELD SE	7.92x	11.67x	14.3x	6.3%	14.23B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.31x	5.37%	13.93B
REGENCY CENTERS CORPORATION	28.77x	11.06x	16.14x	4.24%	13.08B
Average	24.36x	15.10x	18.72x	4.37%	38.66B
Weighted average by Cap.	30.36x	15.90x	19.50x	4.02%