Valuation DEXUS

Stocks

Delayed Australian S.E. 10:40:10 2026-08-23 pm EDT			5-day change	1st Jan Change
5.850 ^AUD	+1.92%		+1.48%	-15.80%

Aug. 20	DEXUS, 2026 Earnings Call, Aug 20, 2026
Aug. 19	DEXUS Reports Earnings Results for the Full Year Ended June 30, 2026	CI

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	6,134	-	-
Change	-	-12.16%	-17.12%	2.59%	-19.04%	6.22%	-	-
Enterprise Value (EV) ¹	14,418	13,611	11,809	11,790	5,775	10,740	10,752	10,886
Change	-	-5.6%	-13.24%	-0.16%	-51.02%	85.97%	0.11%	1.25%
P/E	5.99x	-11.1x	-4.4x	52.4x	12.5x	9.56x	9.24x	8.96x
PBR	0.7x	0.68x	0.68x	0.72x	-	0.65x	0.61x	0.59x
PEG	-	0x	-0x	-0x	0x	0.2x	2.67x	2.81x
Capitalization / Revenue	10.9x	9.89x	7.71x	7.5x	8.13x	6.74x	6.45x	6.14x
EV / Revenue	16.5x	16x	13.1x	12.4x	8.13x	11.8x	11.3x	10.9x
EV / EBITDA	15.5x	15.1x	13.5x	13x	6.25x	14.6x	13.6x	13x
EV / EBIT	15.8x	15.3x	13.7x	13.3x	6.41x	14x	13.1x	12.5x
EV / FCF	26x	24.8x	25.3x	16x	-	25.5x	36.8x	27.5x
FCF Yield	3.85%	4.02%	3.95%	6.26%	-	3.93%	2.72%	3.64%
Dividend per Share ²	0.532	0.516	0.48	0.37	-	0.3691	0.3726	0.3892
Rate of return	5.99%	6.62%	7.41%	5.56%	-	6.43%	6.49%	6.78%
EPS ²	1.484	-0.7	-1.473	0.1268	0.4334	0.6003	0.6211	0.6409
Distribution rate	35.9%	-73.7%	-32.6%	292%	-	61.5%	60%	60.7%
Net sales ¹	874.3	848.4	902.2	951.2	710	909.8	950.9	998.4
EBITDA ¹	928.4	899.9	876.9	903.6	923.6	736.4	791.8	834.5
EBIT ¹	914.6	891.5	863	885.5	901.4	766.4	820.4	867.7
Net income ¹	1,583	-752.7	-1,584	136.1	482.2	605.4	622.5	625.8
Net Debt ¹	4,867	5,222	4,856	4,657	-	4,606	4,618	4,752
Reference price ²	8.880	7.800	6.480	6.650	5.400	5.740	5.740	5.740
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	9.56x	11.81x	14.59x	6.43%	4.4B
BXP, INC.	32.61x	7.37x	12.98x	4.22%	10.8B
NIPPON BUILDING FUND INC.	25.35x	16.59x	26.99x	3.88%	7.12B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.55x	16.09x	26.91x	4.33%	5.43B
COUSINS PROPERTIES INCORPORATED	165.97x	7.95x	12.41x	4.34%	4.89B
EMBASSY OFFICE PARKS REIT	37.73x	12.15x	15.87x	6.45%	4.32B
KILROY REALTY CORPORATION	152.02x	7.84x	13.67x	5.95%	4.25B
COPT DEFENSE PROPERTIES	26.2x	8.72x	16.17x	3.43%	4.21B
SL GREEN REALTY CORP.	-26.13x	10.26x	24.06x	4.33%	4.07B
COLONIAL SFL, SOCIMI, S.A.	8.19x	19.7x	23.59x	5.93%	3.91B
Average	45.50x	11.85x	18.72x	4.93%	5.34B
Weighted average by Cap.	44.18x	11.56x	18.51x	4.77%