Valuation DEXUS

Stocks

Market Closed - Australian S.E. Other stock markets 14:13:18 03/08/2026 HKT			5-day change	1st Jan Change
6.000 ^AUD	+0.17%		+4.71%	-13.42%

07-30	Deals of the day-Mergers and acquisitions	RE
07-30	Australia's Dexus agrees to sell Brisbane office tower for $487 million	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	6,406	-	-
Change	-	-16.78%	-12.16%	-17.12%	2.59%	-10.19%	-	-
Enterprise Value (EV) ¹	16,381	14,418	13,611	11,809	11,790	11,150	11,270	11,274
Change	-	-11.99%	-5.6%	-13.24%	-0.16%	-5.43%	1.08%	0.04%
P/E	10.2x	5.99x	-11.1x	-4.4x	52.4x	8.52x	10x	11.7x
PBR	0.92x	0.7x	0.68x	0.68x	0.72x	0.64x	0.63x	0.61x
PEG	-	0.1x	0x	-0x	-0x	0x	-0.7x	-0.8x
Capitalization / Revenue	11.3x	10.9x	9.89x	7.71x	7.5x	6.37x	6.61x	6.18x
EV / Revenue	16.1x	16.5x	16x	13.1x	12.4x	11.1x	11.6x	10.9x
EV / EBITDA	19x	15.5x	15.1x	13.5x	13x	14.4x	15.1x	14.2x
EV / EBIT	19.2x	15.8x	15.3x	13.7x	13.3x	13.8x	15x	13.9x
EV / FCF	23.7x	26x	24.8x	25.3x	16x	25.3x	-89.1x	113x
FCF Yield	4.21%	3.85%	4.02%	3.95%	6.26%	3.96%	-1.12%	0.89%
Dividend per Share ²	0.518	0.532	0.516	0.48	0.37	0.369	0.3499	0.3627
Rate of return	4.85%	5.99%	6.62%	7.41%	5.56%	6.16%	5.84%	6.05%
EPS ²	1.047	1.484	-0.7	-1.473	0.1268	0.7031	0.597	0.513
Distribution rate	49.5%	35.9%	-73.7%	-32.6%	292%	52.5%	58.6%	70.7%
Net sales ¹	1,016	874.3	848.4	902.2	951.2	1,006	969.1	1,036
EBITDA ¹	862.3	928.4	899.9	876.9	903.6	774.2	746.4	794.8
EBIT ¹	853.2	914.6	891.5	863	885.5	810	752.6	808.8
Net income ¹	525	1,583	-752.7	-1,584	136.1	693.2	542.9	554.4
Net Debt ¹	4,905	4,867	5,222	4,856	4,657	4,743	4,864	4,868
Reference price ²	10.670	8.880	7.800	6.480	6.650	5.990	5.990	5.990
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	16/8/21	16/8/22	15/8/23	19/8/24	19/8/25	-	-	-

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	8.52x	11.08x	14.4x	6.16%	4.5B
BXP, INC.	34.58x	7.53x	13.6x	4.07%	11.19B
NIPPON BUILDING FUND INC.	26.66x	17.15x	27.49x	3.69%	7.45B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.19x	16.41x	27.45x	4.2%	5.58B
COUSINS PROPERTIES INCORPORATED	339.03x	8.23x	12.97x	4.08%	5.19B
KILROY REALTY CORPORATION	204.89x	8.06x	13.96x	5.6%	4.52B
EMBASSY OFFICE PARKS REIT	37.9x	12.19x	15.92x	6.42%	4.35B
COPT DEFENSE PROPERTIES	26.66x	8.68x	16.37x	3.37%	4.29B
COLONIAL SFL, SOCIMI, S.A.	8.31x	19.86x	23.75x	5.85%	3.9B
SL GREEN REALTY CORP.	-24.91x	10.02x	20.87x	4.69%	3.75B
Average	68.58x	11.92x	18.68x	4.81%	5.47B
Weighted average by Cap.	66.94x	11.66x	18.56x	4.63%