CUZ - NYSE

Cousins Properties Incorporated

Cousins Properties Incorporated

CUZยทNYSE

$27.25

+1.2%
Real EstateREIT - Office

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.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$4.48B
EPS0.2400
P/E Ratio106.88
Earnings Date07/30/2026
Cousins Properties Incorporated

Cousins Properties Incorporated Fair Value Envelope

CUZ ยท NYSE

Our analysis suggests that CUZ has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $27.25, this represents a potential HIDDEN relative to our calculated worth for Cousins Properties Incorporated.

HIDDEN
Intrinsic Value
Current Price: $27.25

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.7B
+ Cash & Equivalents$5.7M
Firm Value$2.7B
- Debt$3.7B
Equity Value-$963.3M
/ Shares Outstanding167,965,499B
DCF Value-$6
OVERVALUED BY 121%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$368.3M
$337.2M
$308.7M
$282.6M
$258.8M
$236.9M
$216.9M
$198.6M
$181.8M
$166.5M
Maintenance CapEx
-$48.9M
-$44.8M
-$41.0M
-$37.6M
-$34.4M
-$31.5M
-$28.8M
-$26.4M
-$24.2M
-$22.1M
Owner Earnings
$319.4M
$292.4M
$267.7M
$245.1M
$224.4M
$205.4M
$188.1M
$172.2M
$157.7M
$144.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$295.7M
$250.7M
$212.5M
$180.1M
$152.7M
$129.5M
$109.7M
$93.0M
$78.9M
$66.9M
Terminal Value represents 42.0% of Enterprise Value

Related Guides

Blog Categories

Continue your CUZ research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.