Valuation DEXUS

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:14 2026-06-12 EDT			5-day change	1st Jan Change
5.910 ^AUD	+1.72%		+7.85%	-14.72%

06-12	Australia's Dexus says court clears forced airport-stake sale	RE
06-12	Dexus Says Court Dissolves Injunctions, Forced Sale of Bloc Shares to Proceed	MT

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	6,321	-	-
Change	-	-16.78%	-12.16%	-17.12%	2.59%	-11.39%	-	-
Enterprise Value (EV) ¹	16,381	14,418	13,611	11,809	11,790	11,012	11,252	11,234
Change	-	-11.99%	-5.6%	-13.24%	-0.16%	-6.6%	2.19%	-0.16%
P/E Ratio	10.2x	5.99x	-11.1x	-4.4x	52.4x	8.54x	8.98x	7.94x
PBR	0.92x	0.7x	0.68x	0.68x	0.72x	0.63x	0.61x	0.59x
PEG	-	0.1x	0x	-0x	-0x	0x	-1.84x	0.6x
Capitalization / Revenue	11.3x	10.9x	9.89x	7.71x	7.5x	6.45x	6.6x	6.16x
EV / Revenue	16.1x	16.5x	16x	13.1x	12.4x	11.2x	11.8x	11x
EV / EBITDA	19x	15.5x	15.1x	13.5x	13x	14.2x	14.7x	13.6x
EV / EBIT	19.2x	15.8x	15.3x	13.7x	13.3x	13.6x	14.6x	13.6x
EV / FCF	23.7x	26x	24.8x	25.3x	16x	24.6x	128x	43.2x
FCF Yield	4.21%	3.85%	4.02%	3.95%	6.26%	4.07%	0.78%	2.32%
Dividend per Share ²	0.518	0.532	0.516	0.48	0.37	0.369	0.3564	0.371
Rate of return	4.85%	5.99%	6.62%	7.41%	5.56%	6.24%	6.03%	6.28%
EPS ²	1.047	1.484	-0.7	-1.473	0.1268	0.6921	0.6584	0.7443
Distribution rate	49.5%	35.9%	-73.7%	-32.6%	292%	53.3%	54.1%	49.8%
Net sales ¹	1,016	874.3	848.4	902.2	951.2	980.5	957.1	1,026
EBITDA ¹	862.3	928.4	899.9	876.9	903.6	777.8	764.9	826.1
EBIT ¹	853.2	914.6	891.5	863	885.5	808.2	770.2	828.9
Net income ¹	525	1,583	-752.7	-1,584	136.1	692.2	598.3	713.9
Net Debt ¹	4,905	4,867	5,222	4,856	4,657	4,691	4,932	4,913
Reference price ²	10.670	8.880	7.800	6.480	6.650	5.910	5.910	5.910
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	8.54x	11.23x	14.16x	6.24%	4.46B
BXP, INC.	34.85x	7.42x	13.02x	4.23%	10.57B
NIPPON BUILDING FUND INC.	24.45x	16.21x	26.43x	4.03%	6.8B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.78x	15.75x	26.34x	4.47%	5.21B
COUSINS PROPERTIES INCORPORATED	322.33x	7.85x	12.31x	4.44%	4.77B
KILROY REALTY CORPORATION	160.29x	8.07x	13.95x	5.7%	4.46B
EMBASSY OFFICE PARKS REIT	40.93x	13.1x	17.08x	5.98%	4.28B
COLONIAL SFL, SOCIMI, S.A.	9.94x	19.93x	23.84x	5.53%	4.1B
COPT DEFENSE PROPERTIES	25.88x	8.32x	15.71x	3.7%	3.9B
Average	72.22x	11.99x	18.09x	4.92%	5.39B
Weighted average by Cap.	67.19x	11.63x	17.94x	4.79%