Valuation Cousins Properties Incorporated Sao Paulo

Stocks

Market Closed - Sao Paulo 09:56:18 2026-08-24 EDT			5-day change	1st Jan Change
38.56 ^BRL	+3.10%		-.--%	+5.70%

09-17	Cousins Properties Keeps Quarterly Dividend at $0.32 a Share; Payable Oct. 15 to Shareholders of Record Oct. 5	MT
09-17	Cousins Properties Declares Third Quarter 2026 Common Stock Dividend, Payable on October 15, 2026	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	4,757	-	-
Change	-	-36.05%	-3.5%	38.99%	-15.7%	9.86%	-	-
Enterprise Value (EV) ¹	8,218	6,159	6,147	8,225	7,665	8,271	8,418	8,566
Change	-	-25.05%	-0.19%	33.8%	-6.8%	7.91%	1.77%	1.76%
P/E	21.5x	22.8x	44.3x	102x	107x	162x	60.3x	49.5x
PBR	1.33x	0.82x	0.82x	0.97x	0.93x	1.07x	1.11x	1.15x
PEG	-	-0.6x	-0.9x	-2.2x	-5.4x	-6.4x	0x	2.3x
Capitalization / Revenue	8.1x	5.08x	4.63x	6.06x	4.42x	4.51x	4.4x	4.29x
EV / Revenue	11.1x	8.17x	7.69x	9.7x	7.82x	7.84x	7.79x	7.72x
EV / EBITDA	17.7x	13x	12.3x	15.5x	11.7x	12.3x	12.1x	11.9x
EV / EBIT	46.8x	34.6x	33.3x	49.9x	32.1x	32.3x	31x	29.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.24	1.28	1.28	1.28	1.28	1.289	1.329	1.369
Rate of return	3.08%	5.06%	5.26%	4.18%	4.97%	4.46%	4.6%	4.74%
EPS ²	1.87	1.11	0.55	0.3	0.24	0.1788	0.479	0.5838
Distribution rate	66.3%	115%	233%	427%	533%	721%	278%	235%
Net sales ¹	739.1	753.5	799	847.8	980.5	1,055	1,081	1,110
EBITDA ¹	463.8	473.6	499.7	529.9	654.5	674.8	694.7	720.3
EBIT ¹	175.7	178	184.8	164.9	239.1	255.7	271.2	294.3
Net income ¹	278.6	166.8	82.96	45.96	40.5	34.07	85.03	100
Net Debt ¹	2,229	2,329	2,452	3,088	3,335	3,514	3,661	3,809
Reference price ²	40.28	25.29	24.35	30.64	25.78	28.90	28.90	28.90
Nbr of stocks (in thousands)	148,688	151,434	151,774	167,640	167,965	164,602	-	-
Announcement Date	2/3/22	2/9/23	2/7/24	2/6/25	2/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BXP, INC.	30.3x	7.18x	12.66x	4.37%	10.24B
NIPPON BUILDING FUND INC.	24.03x	16.07x	26.04x	4.1%	6.82B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.56x	15.65x	26.18x	4.52%	5.25B
COUSINS PROPERTIES INCORPORATED	160.26x	7.81x	12.2x	4.5%	4.72B
EMBASSY OFFICE PARKS REIT	37.98x	12.22x	15.94x	6.34%	4.34B
DEXUS	9.27x	13.08x	14.09x	6.67%	4.22B
KILROY REALTY CORPORATION	141.85x	7.61x	13.23x	6.34%	4.02B
COPT DEFENSE PROPERTIES	23.92x	8.32x	15.24x	3.7%	3.9B
Average	56.27x	10.99x	16.95x	5.07%	5.44B
Weighted average by Cap.	50.94x	10.88x	17.09x	4.9%