|
Market Closed -
OTC Markets
14:26:44 2026-09-01 EDT
|
5-day change | 1st Jan Change | ||
| 4.090 USD | +0.55% |
|
0.00% | -12.61% |
| 09-03 | Ex-KPMG Australia executive sues firm after sacking over audit leak scandal | RE |
| 08-20 | DEXUS, 2026 Earnings Call, Aug 20, 2026 |
Company Valuation: DEXUS
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 | 0.3692 | 0.3748 | 0.3941 |
| Rate of return | 5.99% | 6.62% | 7.41% | 5.56% | 6.85% | 6.64% | 6.74% | 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% | 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 | 5.560 | 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 | 8/15/23 | 8/19/24 | 8/19/25 | 8/19/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.1x | 7.16x | 12.63x | 4.4% | 10.17B | |
| 24.74x | 16.17x | 26.2x | 4.06% | 7.04B | |
| 22.92x | 15.81x | 26.44x | 4.45% | 5.45B | |
| 156.24x | 7.69x | 11.99x | 4.61% | 4.6B | |
| 37.98x | 12.22x | 15.94x | 6.34% | 4.35B | |
| 9.3x | 13.1x | 14.12x | 6.64% | 4.26B | |
| 142.92x | 7.63x | 13.28x | 6.21% | 4.05B | |
| 24.53x | 8.45x | 15.47x | 3.6% | 4B | |
| Average | 56.09x | 11.03x | 17.01x | 5.04% | 5.49B | |
| Weighted average by Cap. | 50.22x | 10.97x | 17.24x | 4.88% |
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
- DEXSF Stock
- Valuation DEXUS
Select your edition
All financial news and data tailored to specific country editions
