|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.15 USD | +1.93% |
|
+1.23% | +24.71% |
| 07-21 | Analyst recommendations: Gilead, Salesforce, Goldman Sachs, Carvana, Crowdstrike… |  |
| 06-29 | Cousins Properties Incorporated(NYSE:CUZ) added to Russell 1000 Value-Defensive Index | CI |
Company Valuation: Cousins Properties Incorporated
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 | 5,290 | - | - |
| Change | - | -36.05% | -3.5% | 38.99% | -15.7% | 22.17% | - | - |
| Enterprise Value (EV) 1 | 8,218 | 6,159 | 6,147 | 8,225 | 7,665 | 8,838 | 8,872 | 9,017 |
| Change | - | -25.05% | -0.19% | 33.8% | -6.8% | 15.29% | 0.39% | 1.64% |
| P/E | 21.5x | 22.8x | 44.3x | 102x | 107x | 345x | 79.4x | 58.9x |
| PBR | 1.33x | 0.82x | 0.82x | 0.97x | 0.93x | 1.2x | 1.25x | 1.29x |
| PEG | - | -0.6x | -0.9x | -2.2x | -5.4x | -5.6x | 0x | 1.7x |
| Capitalization / Revenue | 8.1x | 5.08x | 4.63x | 6.06x | 4.42x | 5.01x | 4.87x | 4.7x |
| EV / Revenue | 11.1x | 8.17x | 7.69x | 9.7x | 7.82x | 8.38x | 8.17x | 8.01x |
| EV / EBITDA | 17.7x | 13x | 12.3x | 15.5x | 11.7x | 13.1x | 12.7x | 12.3x |
| EV / EBIT | 46.8x | 34.6x | 33.3x | 49.9x | 32.1x | 36x | 34x | 30.7x |
| 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% | 4.12% | 4.2% |
| 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 | 1,055 | 1,086 | 1,126 |
| EBITDA 1 | 463.8 | 473.6 | 499.7 | 529.9 | 654.5 | 675.1 | 697.7 | 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 | 16.32 | 67.68 | 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 | 32.15 | 32.15 | 32.15 |
| Nbr of stocks (in thousands) | 148,688 | 151,434 | 151,774 | 167,640 | 167,965 | 164,540 | - | - |
| Announcement Date | 03/02/22 | 09/02/23 | 07/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 345.48x | 8.38x | 13.09x | 4% | 5.29B | |
| 35.66x | 7.47x | 13.27x | 4.06% | 11.02B | |
| 26.64x | 17.14x | 27.47x | 3.7% | 7.25B | |
| 24.35x | 16.44x | 27.51x | 4.19% | 5.45B | |
| 208.05x | 8.17x | 14.17x | 5.51% | 4.58B | |
| 37.03x | 12.18x | 15.89x | 6.43% | 4.31B | |
| 28.5x | 8.87x | 16.68x | 3.35% | 4.29B | |
| 7.99x | 10.7x | 13.9x | 6.54% | 4.22B | |
| -25.7x | 10.19x | 21.22x | 4.55% | 3.87B | |
| 8.39x | 19.82x | 24.05x | 5.83% | 3.86B | |
| Average | 69.64x | 11.94x | 18.72x | 4.82% | 5.41B | |
| Weighted average by Cap. | 69.23x | 11.63x | 18.53x | 4.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CUZ Stock
- Valuation Cousins Properties Incorporated
Select your edition
All financial news and data tailored to specific country editions
