Valuation DEXUS

Stocks

Delayed Australian S.E. 04:19:07 18/09/2026 +03			5-day change	1st Jan Change
5.570 ^AUD	-0.36%		+0.63%	-19.55%

09-17	Dexus-Backed ADC, Partners Sign Lease for Anthropic Data Center Campus in Queensland	MT
09-03	Ex-KPMG Australia executive sues firm after sacking over audit leak scandal	RE

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	5,974	-	-
Change	-	-12.16%	-17.12%	2.59%	-19.04%	3.44%	-	-
Enterprise Value (EV) ¹	14,418	13,611	11,809	11,790	10,291	10,497	10,591	10,728
Change	-	-5.6%	-13.24%	-0.16%	-12.71%	2%	0.89%	1.29%
P/E	5.99x	-11.1x	-4.4x	52.4x	12.5x	9.35x	9.09x	8.61x
PBR	0.7x	0.68x	0.68x	0.72x	0.58x	0.62x	0.61x	0.58x
PEG	-	0x	-0x	-0x	0x	0.2x	3.18x	1.54x
Capitalization / Revenue	10.9x	9.89x	7.71x	7.5x	8.13x	7.48x	7.09x	6.66x
EV / Revenue	16.5x	16x	13.1x	12.4x	14.5x	13.1x	12.6x	12x
EV / EBITDA	15.5x	15.1x	13.5x	13x	11.1x	14.2x	13.7x	13.1x
EV / EBIT	15.8x	15.3x	13.7x	13.3x	11.4x	14x	13.5x	13x
EV / FCF	26x	24.8x	25.3x	16x	21.8x	24.9x	36.4x	27.4x
FCF Yield	3.85%	4.02%	3.95%	6.26%	4.59%	4.02%	2.75%	3.65%
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%	6.61%	6.71%	7.05%
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	5.590	5.590	5.590
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DEXUS	9.25x	13.06x	14.08x	6.68%	4.22B
BXP, INC.	30.26x	7.17x	12.65x	4.38%	10.22B
NIPPON BUILDING FUND INC.	24.06x	16.09x	26.07x	4.09%	6.93B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.78x	15.75x	26.34x	4.47%	5.38B
COUSINS PROPERTIES INCORPORATED	158.08x	7.74x	12.1x	4.56%	4.65B
EMBASSY OFFICE PARKS REIT	38.04x	12.23x	15.95x	6.33%	4.34B
KILROY REALTY CORPORATION	141.15x	7.59x	13.2x	6.29%	4B
COPT DEFENSE PROPERTIES	23.74x	8.28x	15.17x	3.72%	3.87B
SL GREEN REALTY CORP.	-23.63x	9.79x	22.17x	4.75%	3.67B
Average	47.08x	10.86x	17.53x	5.03%	5.26B
Weighted average by Cap.	44.59x	10.83x	17.54x	4.89%