Valuation DEXUS

Stocks

Market Closed - Australian S.E. 02:10:13 2026-08-28 am EDT			5-day change	1st Jan Change
5.800 ^AUD	+0.35%		+1.05%	-16.31%

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	6,199	-	-
Change	-	-12.16%	-17.12%	2.59%	-19.04%	7.33%	-	-
Enterprise Value (EV) ¹	14,418	13,611	11,809	11,790	5,775	10,722	10,783	10,907
Change	-	-5.6%	-13.24%	-0.16%	-51.02%	85.65%	0.58%	1.15%
P/E	5.99x	-11.1x	-4.4x	52.4x	12.5x	9.7x	9.43x	8.91x
PBR	0.7x	0.68x	0.68x	0.72x	-	0.64x	0.62x	0.6x
PEG	-	0x	-0x	-0x	0x	0.3x	3.3x	1.51x
Capitalization / Revenue	10.9x	9.89x	7.71x	7.5x	8.13x	6.86x	6.58x	6.31x
EV / Revenue	16.5x	16x	13.1x	12.4x	8.13x	11.9x	11.4x	11.1x
EV / EBITDA	15.5x	15.1x	13.5x	13x	6.25x	14.4x	13.8x	13.3x
EV / EBIT	15.8x	15.3x	13.7x	13.3x	6.41x	14.3x	13.6x	13.2x
EV / FCF	26x	24.8x	25.3x	16x	-	25.4x	36.9x	27.5x
FCF Yield	3.85%	4.02%	3.95%	6.26%	-	3.93%	2.71%	3.63%
Dividend per Share ²	0.532	0.516	0.48	0.37	-	0.3692	0.3766	0.3928
Rate of return	5.99%	6.62%	7.41%	5.56%	-	6.37%	6.49%	6.77%
EPS ²	1.484	-0.7	-1.473	0.1268	0.4334	0.5977	0.6148	0.6511
Distribution rate	35.9%	-73.7%	-32.6%	292%	-	61.8%	61.3%	60.3%
Net sales ¹	874.3	848.4	902.2	951.2	710	903	942	982.7
EBITDA ¹	928.4	899.9	876.9	903.6	923.6	742.1	783.5	819.7
EBIT ¹	914.6	891.5	863	885.5	901.4	750.9	792.7	825.9
Net income ¹	1,583	-752.7	-1,584	136.1	482.2	602.6	618.4	638.5
Net Debt ¹	4,867	5,222	4,856	4,657	-	4,523	4,585	4,708
Reference price ²	8.880	7.800	6.480	6.650	5.400	5.800	5.800	5.800
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	9.7x	11.87x	14.45x	6.37%	4.45B
BXP, INC.	33.4x	7.38x	13.02x	4.12%	11.07B
NIPPON BUILDING FUND INC.	25.2x	16.53x	26.86x	3.91%	7.04B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.38x	16.01x	26.78x	4.36%	5.35B
COUSINS PROPERTIES INCORPORATED	164.63x	7.91x	12.35x	4.38%	4.85B
EMBASSY OFFICE PARKS REIT	37.83x	12.19x	15.9x	6.37%	4.34B
KILROY REALTY CORPORATION	150.49x	7.8x	13.6x	6.01%	4.21B
COPT DEFENSE PROPERTIES	25.31x	8.61x	15.77x	3.49%	4.13B
SL GREEN REALTY CORP.	-25.27x	10.33x	23.4x	4.32%	4.08B
COLONIAL SFL, SOCIMI, S.A.	8.04x	19.56x	23.41x	6.04%	3.81B
Average	45.27x	11.82x	18.55x	4.94%	5.33B
Weighted average by Cap.	43.94x	11.49x	18.31x	4.76%