As of 2024-12-14, the Intrinsic Value of Cousins Properties Inc (CUZ) is
11.76 USD. This CUZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.32 USD, the upside of Cousins Properties Inc is
-61.20%.
The range of the Intrinsic Value is (1.13) - 274.11 USD
11.76 USD
Intrinsic Value
CUZ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.13) - 274.11 |
11.76 |
-61.2% |
| DCF (Growth 10y) |
6.49 - 409.84 |
25.48 |
-16.0% |
| DCF (EBITDA 5y) |
33.62 - 46.40 |
40.75 |
34.4% |
| DCF (EBITDA 10y) |
35.49 - 57.17 |
46.43 |
53.1% |
| Fair Value |
4.83 - 4.83 |
4.83 |
-84.08% |
| P/E |
9.77 - 17.41 |
12.27 |
-59.5% |
| EV/EBITDA |
24.34 - 44.03 |
30.79 |
1.6% |
| EPV |
(5.76) - 0.61 |
(2.57) |
-108.5% |
| DDM - Stable |
3.88 - 22.11 |
13.00 |
-57.1% |
| DDM - Multi |
13.46 - 44.70 |
19.27 |
-36.4% |
CUZ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,794.80 |
| Beta |
0.55 |
| Outstanding shares (mil) |
158.14 |
| Enterprise Value (mil) |
7,379.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.47% |
| Cost of Debt |
6.55% |
| WACC |
6.57% |