Valuation DEXUS

Stocks

Market Closed - Australian S.E. 00:11:00 2026-11-09 EST			5-day change	1st Jan Change
5.900 ^AUD	-2.16%		+1.90%	-14.86%

11-03	UBS Adjusts Dexus' Price Target to AU$6.16	MT
11-02	Jefferies Adjusts Dexus' Price Target to AU$5.60	MT

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	6,444	-	-
Change	-	-12.16%	-17.12%	2.59%	-19.04%	11.59%	-	-
Enterprise Value (EV) ¹	14,418	13,611	11,809	11,790	10,291	11,008	11,045	11,191
Change	-	-5.6%	-13.24%	-0.16%	-12.71%	6.96%	0.33%	1.32%
P/E	5.99x	-11.1x	-4.4x	52.4x	12.5x	10.1x	9.85x	9.5x
PBR	0.7x	0.68x	0.68x	0.72x	0.58x	0.68x	0.67x	0.65x
PEG	-	0x	-0x	-0x	0x	0.3x	3.49x	2.58x
Capitalization / Revenue	10.9x	9.89x	7.71x	7.5x	8.13x	8.18x	7.87x	7.39x
EV / Revenue	16.5x	16x	13.1x	12.4x	14.5x	14x	13.5x	12.8x
EV / EBITDA	15.5x	15.1x	13.5x	13x	11.1x	14.9x	14.3x	13.8x
EV / EBIT	15.8x	15.3x	13.7x	13.3x	11.4x	14.7x	14.2x	13.8x
EV / FCF	26x	24.8x	25.3x	16x	21.8x	26.1x	38x	28.6x
FCF Yield	3.85%	4.02%	3.95%	6.26%	4.59%	3.83%	2.63%	3.5%
Dividend per Share ²	0.532	0.516	0.48	0.37	0.37	0.3682	0.3688	0.3845
Rate of return	5.99%	6.62%	7.41%	5.56%	6.85%	6.11%	6.12%	6.38%
EPS ²	1.484	-0.7	-1.473	0.1268	0.4334	0.5956	0.6124	0.6349
Distribution rate	35.9%	-73.7%	-32.6%	292%	85.4%	61.8%	60.2%	60.6%
Net sales ¹	874.3	848.4	902.2	951.2	710	787.6	819	871.6
EBITDA ¹	928.4	899.9	876.9	903.6	923.6	741.2	771.9	811.5
EBIT ¹	914.6	891.5	863	885.5	901.4	747.7	779.4	811.7
Net income ¹	1,583	-752.7	-1,584	136.1	482.2	603.1	615	634.8
Net Debt ¹	4,867	5,222	4,856	4,657	4,516	4,564	4,600	4,746
Reference price ²	8.880	7.800	6.480	6.650	5.400	6.030	6.030	6.030
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

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.($)
DEXUS	10.12x	13.98x	14.85x	6.11%	4.43B
PROLOGIS, INC.	33x	17.92x	21.32x	3.38%	121B
SIMON PROPERTY GROUP, INC.	38.52x	15.09x	19.39x	3.94%	73.66B
REALTY INCOME CORPORATION	38.1x	15.09x	15.52x	5.52%	56.15B
GOODMAN GROUP	19.06x	16.11x	18.36x	1.08%	39.15B
KIMCO REALTY CORPORATION	28.4x	11.44x	14.84x	4.22%	16.96B
SEGRO PLC	14.02x	22.73x	27.46x	3.58%	16.52B
UNIBAIL-RODAMCO-WESTFIELD SE	9.13x	12.1x	14.79x	5.85%	15.17B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.53x	16.55x	24.28x	5.13%	14.55B
REGENCY CENTERS CORPORATION	30.23x	11.38x	17.58x	4.08%	13.67B
Average	23.91x	15.24x	18.84x	4.29%	37.09B
Weighted average by Cap.	30.42x	16.08x	19.36x	3.85%