Valuation Cousins Properties Incorporated

Stocks

Real-time Estimate Cboe BZX 05:59:30 02/10/26 am AEST			5-day change	1st Jan Change
27.63 ^USD	-0.04%		-3.19%	+6.98%

18/09	Cousins Properties Keeps Quarterly Dividend at $0.32 a Share; Payable Oct. 15 to Shareholders of Record Oct. 5	MT
18/09	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	155x	58.1x	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	-6.1x	0x	2.1x
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	7.65x	7.6x	7.53x
EV / EBITDA	17.7x	13x	12.3x	15.5x	11.7x	12x	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	1.289	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	0.1788	0.4757	0.5838
Distribution rate	66.3%	115%	233%	427%	533%	721%	279%	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	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	3/2/22	9/2/23	7/2/24	6/2/25	5/2/26	-	-	-

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.($)
COUSINS PROPERTIES INCORPORATED	154.56x	7.65x	11.95x	4.66%	4.55B
PROLOGIS, INC.	38.67x	18.39x	23.35x	3.3%	123B
SIMON PROPERTY GROUP, INC.	30.33x	13.86x	17.61x	4.49%	64.96B
REALTY INCOME CORPORATION	35.96x	14.5x	14.98x	6.01%	51.22B
GOODMAN GROUP	18.62x	15.72x	17.91x	1.11%	38.65B
SEGRO PLC	16.39x	23.1x	27.68x	3.52%	16.7B
KIMCO REALTY CORPORATION	26.08x	10.47x	14.45x	4.83%	14.9B
UNIBAIL-RODAMCO-WESTFIELD SE	8.06x	11.76x	14.41x	6.19%	14.62B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.87x	16x	23.25x	5.39%	13.89B
REGENCY CENTERS CORPORATION	28.95x	11.08x	16.19x	4.22%	13.13B
Average	37.55x	14.25x	18.18x	4.37%	35.6B
Weighted average by Cap.	32.07x	15.83x	19.56x	3.99%