Valuation DEXUS

Stocks

Delayed Australian S.E. Other stock markets 02:10:14 2026-07-03 EDT			5-day change	1st Jan Change
5.460 ^AUD	+0.18%		-5.21%	-21.21%

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	5,839	-	-
Change	-	-16.78%	-12.16%	-17.12%	2.59%	-18.14%	-	-
Enterprise Value (EV) ¹	16,381	14,418	13,611	11,809	11,790	10,559	10,742	10,803
Change	-	-11.99%	-5.6%	-13.24%	-0.16%	-10.44%	1.74%	0.57%
P/E	10.2x	5.99x	-11.1x	-4.4x	52.4x	7.89x	7.52x	7.32x
PBR	0.92x	0.7x	0.68x	0.68x	0.72x	0.58x	0.56x	0.54x
PEG	-	0.1x	0x	-0x	-0x	0x	1.54x	2.66x
Capitalization / Revenue	11.3x	10.9x	9.89x	7.71x	7.5x	5.96x	6.14x	5.75x
EV / Revenue	16.1x	16.5x	16x	13.1x	12.4x	10.8x	11.3x	10.6x
EV / EBITDA	19x	15.5x	15.1x	13.5x	13x	13.6x	14.1x	13.2x
EV / EBIT	19.2x	15.8x	15.3x	13.7x	13.3x	13.1x	14x	13.2x
EV / FCF	23.7x	26x	24.8x	25.3x	16x	23.9x	-145x	65.3x
FCF Yield	4.21%	3.85%	4.02%	3.95%	6.26%	4.18%	-0.69%	1.53%
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%	6.76%	6.51%	6.78%
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	951.6	1,016
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	808.4	764.7	817.7
Net income ¹	525	1,583	-752.7	-1,584	136.1	692.4	588.9	694.9
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	5.460	5.460	5.460
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DEXUS	7.89x	10.77x	13.58x	6.76%	4.05B
BXP, INC.	35.95x	7.54x	13.29x	4.04%	11.05B
NIPPON BUILDING FUND INC.	25.38x	16.61x	27.08x	3.88%	7.01B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.69x	16.15x	27.02x	4.3%	5.38B
COUSINS PROPERTIES INCORPORATED	311.91x	8.21x	12.84x	4.12%	5.11B
KILROY REALTY CORPORATION	175.11x	8.18x	14.13x	5.53%	4.57B
EMBASSY OFFICE PARKS REIT	42.63x	13.46x	17.54x	5.74%	4.45B
COPT DEFENSE PROPERTIES	28.23x	8.77x	16.55x	3.39%	4.25B
COLONIAL SFL, SOCIMI, S.A.	9.92x	19.68x	23.77x	5.59%	4.03B
SL GREEN REALTY CORP.	-22.52x	9.4x	24.68x	4.68%	3.8B
Average	63.82x	11.88x	19.05x	4.8%	5.37B
Weighted average by Cap.	63.18x	11.58x	18.72x	4.64%