investorscraft@gmail.com

Intrinsic value of Cousins Properties Incorporated (CUZ)

Previous Close$28.98
Intrinsic Value
Upside potential
Previous Close
$28.98
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh22.1 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

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.

Company description

Cousins Properties is a fully integrated, self-administered and self-managed real estate investment trust (REIT). The Company, based in Atlanta, GA and acting through its operating partnership, Cousins Properties LP, primarily invests in Class A office towers located in high-growth Sun Belt markets. Founded in 1958, Cousins creates shareholder value through its extensive expertise in the development, acquisition, leasing and management of high-quality real estate assets. The Company has a comprehensive strategy in place based on a simple platform, trophy assets and opportunistic investments.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %2.0NaN
Revenue, $755NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m579NaN
Operating income, $m176NaN
EBITDA, $m463NaN
Interest expense (income), $mNaN
Earnings before tax, $m212NaN
Tax expense, $m0NaN
Net income, $m212NaN

BALANCE SHEET

Cash and short-term investments, $m10NaN
Total assets, $m7312NaN
Adjusted assets (=assets-cash), $m7302NaN
Average production assets, $m246NaN
Working capital, $m-47NaN
Total debt, $m2354NaN
Total liabilities, $m2745NaN
Total equity, $m4567NaN
Debt-to-equity ratio0.515NaN
Adjusted equity ratio0.638NaN

CASH FLOW

Net income, $m212NaN
Depreciation, amort., depletion, $m288NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m429NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-232NaN
Free cash flow, $m661NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-47
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount