Dexus
ASX:DXS

Watchlist Manager
Dexus Logo
Dexus
ASX:DXS
Watchlist
Price: 6.84 AUD 1.48% Market Closed
Market Cap: 7.4B AUD
Have any thoughts about
Dexus?
Write Note
Section:
 

Relative Value

The Relative Value of one DXS stock under the Base Case scenario is 16.03 AUD. Compared to the current market price of 6.84 AUD, Dexus is Undervalued by 57%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DXS Relative Value
Base Case
16.03 AUD
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.2
P/S
P/S
Price to Sales
8.2
vs History
92
vs Industry
21
Median 3Y
9.8
Median 5Y
9.7
Industry
3.6
Forward
7.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
39
Median 3Y
5
Median 5Y
7.3
Industry
16.7
Forward
11.1
More Details
12
P/OCF
P/OCF
Price to OCF
12
vs History
65
vs Industry
32
Median 3Y
13
Median 5Y
12.9
Industry
10.9
More Details
21.6
P/FCFE
P/FCFE
Price to FCFE
21.6
vs History
6
vs Industry
32
Median 3Y
7
Median 5Y
6.8
Industry
13.3
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
46
vs Industry
58
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
More Details
13.4
EV/S
EV/S
Enterprise Value to Sales
13.4
vs History
79
vs Industry
21
Median 3Y
15.2
Median 5Y
14.8
Industry
6.6
Forward
12.7
More Details
18.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
18.2
vs History
90
vs Industry
28
Median 3Y
20.4
Median 5Y
21.7
Industry
11.9
More Details
35.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
35.1
vs History
20
vs Industry
12
Median 3Y
32.6
Median 5Y
32.1
Industry
15.8
Forward
14.9
More Details
35.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
35.1
vs History
20
vs Industry
20
Median 3Y
32.6
Median 5Y
32.1
Industry
19
Forward
15.2
More Details
19.8
EV/OCF
EV/OCF
Enterprise Value to OCF
19.8
vs History
46
vs Industry
34
Median 3Y
20.2
Median 5Y
19.5
Industry
18.5
More Details
19.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19.9
vs History
46
vs Industry
32
Median 3Y
20.3
Median 5Y
19.9
Industry
20.1
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
41
vs Industry
51
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
More Details

Multiples Across Competitors

DXS Competitors Multiples
Dexus Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Dexus
ASX:DXS
7.4B AUD 8.2 -4.6 35.1 35.1
US
Alexandria Real Estate Equities Inc
NYSE:ARE
16.8B USD 5.4 60.5 13.9 31.1
US
Boston Properties Inc
NYSE:BXP
11.8B USD 3.5 32.5 14.3 26.3
US
Vornado Realty Trust
NYSE:VNO
7.9B USD 4.5 -146.7 21.7 63.6
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.3 50.7 44.5 44.5
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 10.8 24.6 26.2 35.3
FR
Covivio SA
PAR:COV
5.4B EUR 5 -7.3 16.2 17.7
JP
Japan Real Estate Investment Corp
TSE:8952
774B JPY 9.2 20.7 21.4 27.9
US
Kilroy Realty Corp
NYSE:KRC
4.8B USD 4.3 24.3 13.6 28.5
US
Cousins Properties Inc
NYSE:CUZ
4.6B USD 5.6 90 13.8 42.5
US
SL Green Realty Corp
NYSE:SLG
4.4B USD 4.7 -27.2 26.7 85.4
P/E Multiple
Earnings Growth P/E to Growth
AU
Dexus
ASX:DXS
Average P/E: 43.3
Negative Multiple: -4.6 		N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
60.5
538%
0.1
US
Boston Properties Inc
NYSE:BXP
32.5
57%
0.6
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -146.7
-66%
N/A
US
COPT Defense Properties
NYSE:CDP
50.7
N/A N/A
JP
Nippon Building Fund Inc
TSE:8951
24.6
7%
3.5
FR
Covivio SA
PAR:COV
Negative Multiple: -7.3 N/A N/A
JP
Japan Real Estate Investment Corp
TSE:8952
20.7
N/A N/A
US
Kilroy Realty Corp
NYSE:KRC
24.3
-33%
N/A
US
Cousins Properties Inc
NYSE:CUZ
90
-25%
N/A
US
SL Green Realty Corp
NYSE:SLG
Negative Multiple: -27.2 N/A N/A

See Also

Summary
DXS intrinsic value, competitors valuation, and company profile.
DCF Valuation
DXS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DXS stock valuation using valuation multiples.
Wall Street Estimates
DXS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DXS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.