
Dexus Industria REIT
ASX:DXI

Intrinsic Value
The intrinsic value of one
DXI
stock under the Base Case scenario is
3.42
AUD.
Compared to the current market price of 2.51 AUD,
Dexus Industria REIT
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dexus Industria REIT
Fundamental Analysis

A rapid increase in interest rates could squeeze the trust’s cash flow as refinancing costs rise faster than rental escalations, undermining Dexus Industria REIT’s ability to maintain distributable income.
Sustained growth in Australia’s industrial sector, underpinned by continued supply chain reorganization and last-mile logistics needs, is likely to keep occupancy high and drive strong rent reversions for Dexus Industria REIT.

Revenue & Expenses Breakdown
Dexus Industria REIT
Balance Sheet Decomposition
Dexus Industria REIT
Current Assets | 15.8m |
Cash & Short-Term Investments | 4.3m |
Receivables | 5.1m |
Other Current Assets | 6.4m |
Non-Current Assets | 1.4B |
Long-Term Investments | 1.4B |
Other Non-Current Assets | 403k |
Free Cash Flow Analysis
Dexus Industria REIT
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Dexus Industria REIT
Revenue
|
69.3m
AUD
|
Cost of Revenue
|
-13.1m
AUD
|
Gross Profit
|
56.2m
AUD
|
Operating Expenses
|
-7.4m
AUD
|
Operating Income
|
48.8m
AUD
|
Other Expenses
|
3.4m
AUD
|
Net Income
|
52.2m
AUD
|
DXI Profitability Score
Profitability Due Diligence
Dexus Industria REIT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Dexus Industria REIT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
DXI Solvency Score
Solvency Due Diligence
Dexus Industria REIT's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Dexus Industria REIT's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DXI Price Targets Summary
Dexus Industria REIT
According to Wall Street analysts, the average 1-year price target for
DXI
is 3.19 AUD
with a low forecast of 2.77 AUD and a high forecast of 3.58 AUD.
Dividends
Current shareholder yield for DXI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DXI
stock under the Base Case scenario is
3.42
AUD.
Compared to the current market price of 2.51 AUD,
Dexus Industria REIT
is
Undervalued by 27%.