Valuation Cousins Properties Incorporated

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-06-30 EDT			5-day change	1st Jan Change
29.98 ^USD	-0.56%		+3.88%	+16.29%

06-26	Truist Adjusts Price Target on Cousins Properties to $30 From $24	MT
06-18	Cousins Properties Keeps Quarterly Dividend at $0.32 a Share, Payable July 16 to Holders of Record July 6	MT

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	4,933	-	-
Change	-	-36.05%	-3.5%	38.99%	-15.7%	13.92%	-	-
Enterprise Value (EV) ¹	8,218	6,159	6,147	8,225	7,665	8,481	8,515	8,660
Change	-	-25.05%	-0.19%	33.8%	-6.8%	10.64%	0.41%	1.71%
P/E	21.5x	22.8x	44.3x	102x	107x	301x	79.9x	54.9x
PBR	1.33x	0.82x	0.82x	0.97x	0.93x	1.12x	1.16x	1.2x
PEG	-	-0.6x	-0.9x	-2.2x	-5.4x	-5.1x	0x	1.2x
Capitalization / Revenue	8.1x	5.08x	4.63x	6.06x	4.42x	4.68x	4.54x	4.38x
EV / Revenue	11.1x	8.17x	7.69x	9.7x	7.82x	8.04x	7.84x	7.69x
EV / EBITDA	17.7x	13x	12.3x	15.5x	11.7x	12.6x	12.1x	11.9x
EV / EBIT	46.8x	34.6x	33.3x	49.9x	32.1x	34.6x	32.7x	29.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.24	1.28	1.28	1.28	1.28	1.28	1.324	1.352
Rate of return	3.08%	5.06%	5.26%	4.18%	4.97%	4.27%	4.42%	4.51%
EPS ²	1.87	1.11	0.55	0.3	0.24	0.0996	0.3751	0.5456
Distribution rate	66.3%	115%	233%	427%	533%	1,285%	353%	248%
Net sales ¹	739.1	753.5	799	847.8	980.5	1,055	1,086	1,126
EBITDA ¹	463.8	473.6	499.7	529.9	654.5	674.5	701.8	730.2
EBIT ¹	175.7	178	184.8	164.9	239.1	245	260.3	293.3
Net income ¹	278.6	166.8	82.96	45.96	40.5	14.28	61.82	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	29.98	29.98	29.98
Nbr of stocks (in thousands)	148,688	151,434	151,774	167,640	167,965	164,540	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COUSINS PROPERTIES INCORPORATED	302.77x	8.07x	12.61x	4.25%	4.96B
BXP, INC.	33.88x	7.44x	13.1x	4.18%	10.7B
NIPPON BUILDING FUND INC.	25.01x	16.4x	26.29x	3.94%	6.88B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.38x	16.01x	26.78x	4.36%	5.29B
KILROY REALTY CORPORATION	171.02x	8.08x	13.96x	5.66%	4.47B
EMBASSY OFFICE PARKS REIT	41.24x	13.17x	17.16x	5.94%	4.33B
COPT DEFENSE PROPERTIES	27.46x	8.62x	16.28x	3.49%	4.14B
DEXUS	7.97x	10.83x	13.66x	6.69%	4.06B
COLONIAL SFL, SOCIMI, S.A.	9.92x	19.84x	23.77x	5.55%	4.03B
SL GREEN REALTY CORP.	-22.31x	9.36x	24.55x	4.73%	3.76B
Average	62.03x	11.78x	18.82x	4.88%	5.26B
Weighted average by Cap.	60.90x	11.50x	18.49x	4.73%