Valuation DEXUS

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:22 2026-06-15 am EDT			5-day change	1st Jan Change
5.970 ^AUD	+1.02%		+8.94%	-13.85%

Jun. 15	Scandal-hit KPMG Australia will not bid for new federal work until end-September	RE
Jun. 14	Lendlease seeks new auditor as KPMG Australia faces regulatory probe	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	6,385	-	-
Change	-	-16.78%	-12.16%	-17.12%	2.59%	-10.49%	-	-
Enterprise Value (EV) ¹	16,381	14,418	13,611	11,809	11,790	11,104	11,287	11,349
Change	-	-11.99%	-5.6%	-13.24%	-0.16%	-5.81%	1.65%	0.55%
P/E Ratio	10.2x	5.99x	-11.1x	-4.4x	52.4x	8.62x	8.22x	8x
PBR	0.92x	0.7x	0.68x	0.68x	0.72x	0.64x	0.61x	0.59x
PEG	-	0.1x	0x	-0x	-0x	0x	1.68x	2.91x
Capitalization / Revenue	11.3x	10.9x	9.89x	7.71x	7.5x	6.51x	6.67x	6.23x
EV / Revenue	16.1x	16.5x	16x	13.1x	12.4x	11.3x	11.8x	11.1x
EV / EBITDA	19x	15.5x	15.1x	13.5x	13x	14.3x	14.8x	13.9x
EV / EBIT	19.2x	15.8x	15.3x	13.7x	13.3x	13.7x	14.7x	13.8x
EV / FCF	23.7x	26x	24.8x	25.3x	16x	25.2x	-153x	68.6x
FCF Yield	4.21%	3.85%	4.02%	3.95%	6.26%	3.98%	-0.66%	1.46%
Dividend per Share ²	0.518	0.532	0.516	0.48	0.37	0.369	0.3564	0.3713
Rate of return	4.85%	5.99%	6.62%	7.41%	5.56%	6.18%	5.97%	6.22%
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%	49.1%	49.7%
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	777.9	761.7	817.9
EBIT ¹	853.2	914.6	891.5	863	885.5	808.3	768.3	823.5
Net income ¹	525	1,583	-752.7	-1,584	136.1	692.1	598.3	705.5
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	5.970	5.970	5.970
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	11.26x	14.19x	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	18.10x	4.92%	5.39B
Weighted average by Cap.	67.19x	11.63x	17.94x	4.79%