
Dexus
ASX:DXS

Intrinsic Value
The intrinsic value of one
DXS
stock under the Base Case scenario is
13.15
AUD.
Compared to the current market price of 7.27 AUD,
Dexus
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dexus
Fundamental Analysis

A protracted economic slowdown or rising interest rates could weaken demand for office leases, making it challenging for Dexus to maintain current occupancy levels and rental rates across its property portfolio.
Dexus’ portfolio of well-located, premium-grade office and industrial properties across major Australian cities could benefit from sustained demand for top-tier commercial real estate, especially from institutional tenants.

Revenue & Expenses Breakdown
Dexus
Balance Sheet Decomposition
Dexus
Current Assets | 946.5m |
Cash & Short-Term Investments | 55.5m |
Receivables | 319.5m |
Other Current Assets | 571.5m |
Non-Current Assets | 14.6B |
Long-Term Investments | 13.6B |
PP&E | 86.7m |
Intangibles | 665.6m |
Other Non-Current Assets | 307.1m |
Free Cash Flow Analysis
Dexus
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Dexus
Revenue
|
856.3m
AUD
|
Cost of Revenue
|
-176m
AUD
|
Gross Profit
|
680.3m
AUD
|
Operating Expenses
|
-309.6m
AUD
|
Operating Income
|
370.7m
AUD
|
Other Expenses
|
-1.3B
AUD
|
Net Income
|
-976.3m
AUD
|
DXS Profitability Score
Profitability Due Diligence
Dexus's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Dexus's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
DXS Solvency Score
Solvency Due Diligence
Dexus's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
Dexus's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DXS Price Targets Summary
Dexus
According to Wall Street analysts, the average 1-year price target for
DXS
is 8.02 AUD
with a low forecast of 7.42 AUD and a high forecast of 9.47 AUD.
Dividends
Current shareholder yield for DXS 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
DXS
stock under the Base Case scenario is
13.15
AUD.
Compared to the current market price of 7.27 AUD,
Dexus
is
Undervalued by 45%.