Dexus Industria REIT
ASX:DXI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (7.9), the stock would be worth AU$0.95 (62% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 20.7 | AU$2.49 |
0%
|
| 3-Year Average | 7.9 | AU$0.95 |
-62%
|
| 5-Year Average | 4.5 | AU$0.54 |
-78%
|
| Industry Average | 12.1 | AU$1.45 |
-42%
|
| Country Average | 18.1 | AU$2.17 |
-13%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Dexus Industria REIT
ASX:DXI
|
790m AUD | 20.7 | 10.7 | |
| US |
|
Prologis Inc
NYSE:PLD
|
131.4B USD | 70.9 | 35.4 | |
| AU |
|
Goodman Group
ASX:GMG
|
57.3B AUD | 176.3 | 33.5 | |
| UK |
|
SEGRO PLC
LSE:SGRO
|
9.4B GBP | 25.1 | 17.1 | |
| SG |
|
ESR-REIT
OTC:CGIUF
|
12.8B USD | 87.8 | 2 892.7 | |
| SG |
|
Ascendas Real Estate Investment Trust
SGX:A17U
|
11.5B | 0 | 0 | |
| US |
|
Eastgroup Properties Inc
NYSE:EGP
|
10.8B USD | 221.6 | 36.8 | |
| US |
|
Lineage Inc
NASDAQ:LINE
|
8.4B USD | 11.3 | -85.8 | |
| US |
|
First Industrial Realty Trust Inc
NYSE:FR
|
8.2B USD | 75.6 | 24.1 | |
| US |
|
Rexford Industrial Realty Inc
NYSE:REXR
|
8B USD | 636.1 | 36.6 | |
| MX |
P
|
Prologis Property Mexico SA de CV
BMV:FIBRAPL14
|
133.3B MXN | 27 | 12 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 12.5 |
| Median | 18.1 |
| 70th Percentile | 35.6 |
| Max | 5 049.1 |
Other Multiples
Dexus Industria REIT
Glance View
Dexus Industria REIT s an Australian real estate investment trust, which owns interests in a workspace focused portfolio of a number of established, industrial, technology park and business park assets located across Sydney, Melbourne, Brisbane and Adelaide. The company is headquartered in Melbourne, Victoria and currently employs 0 full-time employees. The company went IPO on 2013-12-03. The Company’s owns a portfolio of approximately 90 properties, which are located across the Australian cities.
