Intrinsic value of Cousins Properties Incorporated (CUZ)

[per Chepakovich valuation model]

other valuations of CUZ

[per Chepakovich valuation model]  See other valuations of CUZ stock

Previous Close$35.39
Intrinsic Value
Upside potential
Previous Close
$35.39

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %12.6NaN
Revenue, $740NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m568NaN
Operating income, $m172NaN
EBITDA, $m460NaN
Interest expense (income), $mNaN
Earnings before tax, $m237NaN
Tax expense, $m0NaN
Net income, $m237NaN

BALANCE SHEET

Cash and short-term investments, $m6NaN
Total assets, $m7107NaN
Adjusted assets (=assets-cash), $m7101NaN
Average production assets, $m6791NaN
Working capital, $m-22NaN
Total debt, $m2163NaN
Total liabilities, $m2612NaN
Total equity, $m4496NaN
Debt-to-equity ratio0.481NaN
Adjusted equity ratio0.632NaN

CASH FLOW

Net income, $m237NaN
Depreciation, amort., depletion, $m288NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m351NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-184NaN
Free cash flow, $m535NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-22
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN