$20.54
Above FV▼ -27.1% against the close used
Model range $0.24 – $47.97
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$0.24Fair value$20.54Bull$47.97
FairClose
52-week traded range
52W low $21.3452W high $32.30
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Cousins Properties closed at $28.19, 37.2% above the consensus fair value of $20.54 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 117.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$10.02
-64.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
$12.10
-57.1%
√(22.5 × EPS × BVPS)
EPS=0.24, BVPS=27.11 · outside Graham range (P/E 117.5, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
$4.80
-83.0%
EPS × 20x (sector P/E)
EPS=0.24, Sector P/E=20x
Peter Lynch (PEG)
$0.24
-99.1%
EPS × Growth% (PEG = 1 is fair)
EPS=0.24, g=1%
EV/EBITDA
$47.97
+70.2%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=1.09B
Dividend Discount (DDM)
$16.32
-42.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.28, r=10%, g=2%
Book Value (P/B)
$2.71
-90.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.11, ROE=1%, g=3%, r=10%
Reverse DCF
$28.19
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 31.4% | Historical: 1%
Margin of Safety
$6.73
-76.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8.97, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.