Valuation DEXUS

Stocks

Market Closed - Australian S.E. 02:10:16 2026-09-02 am EDT			5-day change	1st Jan Change
5.810 ^AUD	-1.36%		-0.17%	-16.16%

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	6,295	-	-
Change	-	-12.16%	-17.12%	2.59%	-19.04%	9%	-	-
Enterprise Value (EV) ¹	14,418	13,611	11,809	11,790	5,775	10,818	10,880	11,003
Change	-	-5.6%	-13.24%	-0.16%	-51.02%	87.32%	0.57%	1.14%
P/E	5.99x	-11.1x	-4.4x	52.4x	12.5x	9.85x	9.58x	9.05x
PBR	0.7x	0.68x	0.68x	0.72x	-	0.65x	0.63x	0.61x
PEG	-	0x	-0x	-0x	0x	0.3x	3.35x	1.53x
Capitalization / Revenue	10.9x	9.89x	7.71x	7.5x	8.13x	7.87x	7.36x	6.98x
EV / Revenue	16.5x	16x	13.1x	12.4x	8.13x	13.5x	12.7x	12.2x
EV / EBITDA	15.5x	15.1x	13.5x	13x	6.25x	14.6x	13.9x	13.4x
EV / EBIT	15.8x	15.3x	13.7x	13.3x	6.41x	14.4x	13.7x	13.3x
EV / FCF	26x	24.8x	25.3x	16x	-	25.6x	37.2x	27.8x
FCF Yield	3.85%	4.02%	3.95%	6.26%	-	3.9%	2.69%	3.6%
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%	-	6.27%	6.39%	6.67%
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	800	855.3	901.4
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	5.890	5.890	5.890
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	9.85x	13.52x	14.58x	6.27%	4.5B
BXP, INC.	32.31x	7.28x	12.82x	4.26%	10.71B
NIPPON BUILDING FUND INC.	25.06x	16.47x	26.77x	3.93%	6.99B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.57x	16.1x	26.93x	4.32%	5.4B
COUSINS PROPERTIES INCORPORATED	159.76x	7.8x	12.17x	4.51%	4.7B
EMBASSY OFFICE PARKS REIT	37.96x	12.21x	15.93x	6.34%	4.38B
KILROY REALTY CORPORATION	150.53x	7.8x	13.6x	6%	4.21B
COPT DEFENSE PROPERTIES	24.57x	8.45x	15.49x	3.6%	4.01B
SL GREEN REALTY CORP.	-23.98x	10.04x	22.73x	4.55%	3.87B
Average	48.85x	11.08x	17.89x	4.87%	5.42B
Weighted average by Cap.	46.14x	11.00x	17.83x	4.73%