DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Cousins Properties Incorporated (CUZ)

Real Estate | REIT - Office

Today's Price

$29.54

Today's Fair Value

$16.27 -44.92%

Margin of Safety

-81.56%

Projected Value (5Y)

$26.20 -11.31%

Dividends Paid (5Y)

$7.01

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.81% | CAGR (5y): -0.09%

Diluted Shares Growth Rate

Regression: 10.63% | CAGR (5y): 2.57%

Dividend Growth Rate

Regression: 6.59% | CAGR (5y): 0.8%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.93x)

Discount Rate