Cousins Properties Inc (NYSE: CUZ)

Sector: Real Estate Industry: REIT - Office CIK: 0000025232
Market Cap 2.44 Bn
P/B 0.88
P/E 24.76
P/S 4.97
ROIC (Qtr) 2.60
Div Yield % 5.97
Rev 1y % (Qtr) 13.18
Total Debt (Qtr) 3.34 Bn
Debt/Equity (Qtr) 0.71
Add ratio to table...

About

Cousins Properties Inc, or CUZ, is a real estate investment trust (REIT) that operates in the office real estate segment, primarily in the Sun Belt markets of the United States. The company's strategy is to create value for its stockholders by owning and operating a premier office portfolio in these markets, with a focus on Atlanta, Austin, Tampa, Charlotte, Phoenix, Dallas, and Nashville. Cousins Properties' main business activities involve the ownership and operation of office properties, which are leased to tenants. The company also engages...

Read more

Investment thesis

Bull case

  • Operating cash flow of 402.27M provides exceptional 537.08x coverage of minority interest expenses 749000, showing strong core operations.
  • Operating cash flow of 402.27M provides strong 24.45x coverage of stock compensation 16.45M, indicating sustainable incentive practices.
  • Strong operating cash flow of 402.27M provides 10.27x coverage of SG&A expenses 39.19M, showing efficient operational cost management.
  • Strong tangible asset base of 8.73B provides 2.61x coverage of total debt 3.34B, indicating robust asset backing and low credit risk.
  • Tangible assets of 8.73B provide exceptional 28.95x coverage of deferred revenue 301.36M, showing strong service capability backing.

Bear case

  • Operating cash flow of 402.27M barely covers its investment activities of (425.66M), with a coverage ratio of -0.95, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 402.27M provides thin coverage of dividend payments of (215.80M) with a -1.86 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 5.72M provide limited coverage of acquisition spending of (40M), which is -0.14x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 402.27M provides insufficient coverage of deferred revenue obligations of 301.36M, which is 1.33x, raising concerns about future service delivery capabilities.
  • Free cash flow of (112.80M) provides weak coverage of capital expenditures of 515.08M, with a -0.22 ratio suggesting additional external financing needs for growth initiatives.

Segments Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the REIT - Office
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BXP BXP, Inc. 9.52 Bn 10.44 3.12 17.35 Bn
2 ARE Alexandria Real Estate Equities, Inc. 9.27 Bn -6.45 3.06 12.40 Bn
3 VNO Vornado Realty Trust 5.56 Bn 6.60 3.07 7.89 Bn
4 KRC Kilroy Realty Corp 3.77 Bn 13.65 3.39 4.59 Bn
5 CDP Copt Defense Properties 3.33 Bn 46.00 5.75 2.49 Bn
6 SLG Sl Green Realty Corp 2.75 Bn -24.56 2.74 5.97 Bn
7 HIW Highwoods Properties, Inc. 2.49 Bn 15.83 3.09 3.55 Bn
8 CUZ Cousins Properties Inc 2.44 Bn 24.76 4.97 3.34 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.39 0.66
EV to Cash from Ops. EV/CFO 13.84 35.35
EV to Debt EV to Debt 1.05 1.60
EV to EBIT EV/EBIT 25.17 -177.85
EV to EBITDA EV/EBITDA 11.99 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF 143.15 -21.54
EV to Market Cap EV to Market Cap 1.43 14.69
EV to Revenue EV/Rev 7.13 6.06
Price to Book Value [P/B] P/B 0.88 0.76
Price to Earnings [P/E] P/E 24.76 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.19 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) 533.30 86.83
Dividend per Basic Share Div per Share (Qtr) 1.28 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -190.48 -31.14
Interest Coverage Int. cover (Qtr) 1.25 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 52.78 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -22.17 8.92
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 18.59 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 16.25 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) 18.59 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -11.88 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) -20.00 393.08
FCF Growth (1y) % FCF 1y % (Qtr) 83.66 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 17.92 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.11 0.13
Cash Payout Ratio Cash Payout (Qtr) 0.24 0.24
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 0.71 1.46
Interest Cover Ratio Int Coverage (Qtr) 1.25 -0.15
Times Interest Earned Times Interest Earned (Qtr) 1.25 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 61.90 29.81
EBIT Margin % EBIT Margin % (Qtr) 20.10 -4.47
EBT Margin % EBT Margin % (Qtr) 4.08 -25.12
Gross Margin % Gross Margin % (Qtr) 68.40 60.66
Net Profit Margin % Net Margin % (Qtr) 4.10 -26.43