Valuation DEXUS OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:21:24 2026-06-11 EDT			5-day change	1st Jan Change
4.045 ^USD	+14.75%		0.00%	-13.57%

06-19	KPMG Australia scandal widens after it confirms Optus data was also misused	RE
06-19	Australian lawmakers, grilling KPMG, suggest more regulation of audit industry may be needed	RE

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	6,182	-	-
Change	-	-16.78%	-12.16%	-17.12%	2.59%	-13.34%	-	-
Enterprise Value (EV) ¹	16,381	14,418	13,611	11,809	11,790	10,901	11,084	11,145
Change	-	-11.99%	-5.6%	-13.24%	-0.16%	-7.54%	1.68%	0.55%
P/E	10.2x	5.99x	-11.1x	-4.4x	52.4x	8.35x	7.96x	7.75x
PBR	0.92x	0.7x	0.68x	0.68x	0.72x	0.62x	0.59x	0.57x
PEG	-	0.1x	0x	-0x	-0x	0x	1.63x	2.81x
Capitalization / Revenue	11.3x	10.9x	9.89x	7.71x	7.5x	6.3x	6.46x	6.03x
EV / Revenue	16.1x	16.5x	16x	13.1x	12.4x	11.1x	11.6x	10.9x
EV / EBITDA	19x	15.5x	15.1x	13.5x	13x	14x	14.6x	13.6x
EV / EBIT	19.2x	15.8x	15.3x	13.7x	13.3x	13.5x	14.4x	13.5x
EV / FCF	23.7x	26x	24.8x	25.3x	16x	24.7x	-150x	67.3x
FCF Yield	4.21%	3.85%	4.02%	3.95%	6.26%	4.05%	-0.67%	1.48%
Dividend per Share ²	0.518	0.532	0.516	0.48	0.37	0.369	0.3555	0.3702
Rate of return	4.85%	5.99%	6.62%	7.41%	5.56%	6.38%	6.15%	6.41%
EPS ²	1.047	1.484	-0.7	-1.473	0.1268	0.6924	0.7263	0.7463
Distribution rate	49.5%	35.9%	-73.7%	-32.6%	292%	53.3%	49%	49.6%
Net sales ¹	1,016	874.3	848.4	902.2	951.2	980.5	957.2	1,026
EBITDA ¹	862.3	928.4	899.9	876.9	903.6	777.8	761.7	817.9
EBIT ¹	853.2	914.6	891.5	863	885.5	808.2	768.3	823.4
Net income ¹	525	1,583	-752.7	-1,584	136.1	692.1	598.3	705.5
Net Debt ¹	4,905	4,867	5,222	4,856	4,657	4,720	4,903	4,964
Reference price ²	10.670	8.880	7.800	6.480	6.650	5.780	5.780	5.780
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	8/16/21	8/16/22	8/15/23	8/19/24	8/19/25	-	-	-

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.($)
BXP, INC.	34.02x	7.35x	12.89x	4.33%	10.32B
NIPPON BUILDING FUND INC.	24.22x	16.07x	25.75x	4.07%	6.69B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.48x	15.61x	26.12x	4.53%	5.11B
COUSINS PROPERTIES INCORPORATED	314.22x	7.73x	12.13x	4.56%	4.65B
KILROY REALTY CORPORATION	163.94x	7.9x	13.66x	5.91%	4.28B
EMBASSY OFFICE PARKS REIT	40.62x	13.04x	16.99x	6.03%	4.28B
COLONIAL SFL, SOCIMI, S.A.	9.81x	19.82x	23.71x	5.6%	4B
COPT DEFENSE PROPERTIES	25.12x	8.18x	15.44x	3.81%	3.78B
Average	79.30x	11.96x	18.34x	4.86%	5.39B
Weighted average by Cap.	71.90x	11.57x	18.08x	4.74%