Valuation Cousins Properties Incorporated

Stocks

Market Closed - NYSE Other stock markets 01:30:02 11/07/2026 am IST			Pre-market 06:26:13 pm
30.26 ^USD	-0.03%		26.28	-13.15%

29/06	Cousins Properties Incorporated(NYSE:CUZ) added to Russell 1000 Value-Defensive Index	CI
29/06	Cousins Properties Incorporated(NYSE:CUZ) added to Russell 1000 Defensive Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,989	3,830	3,696	5,136	4,330	4,979	-	-
Change	-	-36.05%	-3.5%	38.99%	-15.7%	14.98%	-	-
Enterprise Value (EV) ¹	8,218	6,159	6,147	8,225	7,665	8,527	8,561	8,706
Change	-	-25.05%	-0.19%	33.8%	-6.8%	11.24%	0.4%	1.7%
P/E	21.5x	22.8x	44.3x	102x	107x	325x	74.7x	55.5x
PBR	1.33x	0.82x	0.82x	0.97x	0.93x	1.13x	1.17x	1.21x
PEG	-	-0.6x	-0.9x	-2.2x	-5.4x	-5.3x	0x	1.6x
Capitalization / Revenue	8.1x	5.08x	4.63x	6.06x	4.42x	4.72x	4.55x	4.42x
EV / Revenue	11.1x	8.17x	7.69x	9.7x	7.82x	8.09x	7.83x	7.73x
EV / EBITDA	17.7x	13x	12.3x	15.5x	11.7x	12.6x	12.2x	11.9x
EV / EBIT	46.8x	34.6x	33.3x	49.9x	32.1x	34.8x	32.8x	29.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.24	1.28	1.28	1.28	1.28	1.285	1.324	1.352
Rate of return	3.08%	5.06%	5.26%	4.18%	4.97%	4.25%	4.37%	4.47%
EPS ²	1.87	1.11	0.55	0.3	0.24	0.0931	0.4051	0.5456
Distribution rate	66.3%	115%	233%	427%	533%	1,381%	327%	248%
Net sales ¹	739.1	753.5	799	847.8	980.5	1,054	1,093	1,126
EBITDA ¹	463.8	473.6	499.7	529.9	654.5	674.1	700.5	730.2
EBIT ¹	175.7	178	184.8	164.9	239.1	245.3	260.6	293.3
Net income ¹	278.6	166.8	82.96	45.96	40.5	14.88	65.31	82.1
Net Debt ¹	2,229	2,329	2,452	3,088	3,335	3,548	3,582	3,727
Reference price ²	40.28	25.29	24.35	30.64	25.78	30.26	30.26	30.26
Nbr of stocks (in thousands)	1,48,688	1,51,434	1,51,774	1,67,640	1,67,965	1,64,540	-	-
Announcement Date	03/02/22	09/02/23	07/02/24	06/02/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COUSINS PROPERTIES INCORPORATED	325.17x	8.09x	12.65x	4.25%	497.9Cr
BXP, INC.	36.24x	7.46x	13.08x	4.2%	1.07TCr
NIPPON BUILDING FUND INC.	25.68x	16.73x	26.81x	3.84%	708.38Cr
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.55x	16.09x	26.91x	4.33%	534.36Cr
EMBASSY OFFICE PARKS REIT	37.66x	12.54x	16.34x	6.25%	447.27Cr
KILROY REALTY CORPORATION	171.02x	8.08x	13.96x	5.66%	446.51Cr
DEXUS	8.1x	10.93x	13.78x	6.58%	417.32Cr
COPT DEFENSE PROPERTIES	27.37x	8.6x	16.25x	3.5%	412.18Cr
COLONIAL SFL, SOCIMI, S.A.	10.05x	19.18x	23.19x	5.82%	376.66Cr
Average	73.87x	11.97x	18.11x	4.94%	545.13Cr
Weighted average by Cap.	69.90x	11.61x	18.01x	4.75%