Intrinsic Value

The intrinsic value of one DXS stock under the Base Case scenario is 12.85 AUD. Compared to the current market price of 7.6 AUD, Dexus is Undervalued by 41%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DXS Intrinsic Value
12.85 AUD
Undervaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Dexus

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
DXS
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DXS cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Dexus
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Dexus

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

DXS Profitability Score
Profitability Due Diligence

Dexus's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive Revenue Growth Forecast
50/100
Profitability
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.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
31/100
Solvency
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

Wall Street analysts forecast DXS stock price to rise over the next 12 months.

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.

Lowest
Price Target
7.42 AUD
2% Downside
Average
Price Target
8.02 AUD
6% Upside
Highest
Price Target
9.47 AUD
25% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

DXS Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one DXS stock?

The intrinsic value of one DXS stock under the Base Case scenario is 12.85 AUD.

Is DXS stock undervalued or overvalued?

Compared to the current market price of 7.6 AUD, Dexus is Undervalued by 41%.

Back to Top