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	4,550	-	-
Change	-	-36.05%	-3.5%	38.99%	-15.7%	5.07%	-	-
Enterprise Value (EV) ¹	8,218	6,159	6,147	8,225	7,665	8,064	8,210	8,358
Change	-	-25.05%	-0.19%	33.8%	-6.8%	5.2%	1.81%	1.8%
P/E	21.5x	22.8x	44.3x	102x	107x	128x	55.8x	47.3x
PBR	1.33x	0.82x	0.82x	0.97x	0.93x	1.02x	1.06x	1.1x
PEG	-	-0.6x	-0.9x	-2.2x	-5.4x	-12.5x	0x	2.7x
Capitalization / Revenue	8.1x	5.08x	4.63x	6.06x	4.42x	4.31x	4.21x	4.1x
EV / Revenue	11.1x	8.17x	7.69x	9.7x	7.82x	7.64x	7.6x	7.53x
EV / EBITDA	17.7x	13x	12.3x	15.5x	11.7x	11.9x	11.8x	11.6x
EV / EBIT	46.8x	34.6x	33.3x	49.9x	32.1x	31.5x	30.3x	28.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.24	1.28	1.28	1.28	1.28	1.288	1.329	1.369
Rate of return	3.08%	5.06%	5.26%	4.18%	4.97%	4.66%	4.81%	4.95%
EPS ²	1.87	1.11	0.55	0.3	0.24	0.2155	0.4957	0.5838
Distribution rate	66.3%	115%	233%	427%	533%	598%	268%	235%
Net sales ¹	739.1	753.5	799	847.8	980.5	1,056	1,081	1,111
EBITDA ¹	463.8	473.6	499.7	529.9	654.5	675.1	693.6	721.1
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	37.69	86.13	98.77
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	27.64	27.64	27.64
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.($)
PROLOGIS, INC.	33.76x	18.29x	24.03x	3.37%	120B
SIMON PROPERTY GROUP, INC.	30.97x	13.98x	17.69x	4.43%	66.47B
REALTY INCOME CORPORATION	36.76x	14.71x	15.18x	5.87%	52.9B
GOODMAN GROUP	18.07x	15.3x	17.4x	1.14%	37.55B
SEGRO PLC	16.22x	25.16x	27.55x	3.54%	16.49B
KIMCO REALTY CORPORATION	26.49x	10.61x	14.62x	4.74%	15.37B
UNIBAIL-RODAMCO-WESTFIELD SE	8.26x	11.77x	14.4x	6.15%	14.6B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.73x	15.95x	23.19x	5.42%	13.87B
REGENCY CENTERS CORPORATION	29.35x	11.22x	16.38x	4.16%	13.38B
Average	24.18x	15.22x	18.94x	4.31%	38.9B
Weighted average by Cap.	28.99x	15.96x	19.81x	4.01%