Discounted Cash Flow
Cousins Properties Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $259.2m | $79.1m | $111.3m | 30.5% | $0.31 |
| 2017 | $466.2m (79.8%) | $216.3m (173.4%) | $211.6m (90.2%) | 46.4% (52.0%) | $0.52 (67.7%) |
| 2018 | $475.2m (1.9%) | $79.2m (-63.4%) | $229.0m (8.2%) | 16.7% (-64.1%) | $0.19 (-63.5%) |
| 2019 | $657.5m (38.4%) | $150.4m (90.0%) | $303.2m (32.4%) | 22.9% (37.3%) | $1.17 (515.8%) |
| 2020 | $740.3m (12.6%) | $237.3m (57.7%) | $351.1m (15.8%) | 32.0% (40.1%) | $1.60 (36.8%) |
| 2021 | $755.1m (2.0%) | $278.6m (17.4%) | $389.5m (10.9%) | 36.9% (15.1%) | $1.87 (16.9%) |
| 2022 | $762.3m (1.0%) | $166.8m (-40.1%) | $22.9m (-94.1%) | 21.9% (-40.7%) | $1.11 (-40.6%) |
| 2023 | $802.9m (5.3%) | $83.0m (-50.3%) | $88.8m (287.5%) | 10.3% (-52.8%) | $0.55 (-50.5%) |
| 2024 | $856.8m (6.7%) | $46.0m (-44.6%) | $147.5m (66.0%) | 5.4% (-48.1%) | $0.30 (-45.5%) |
| 2025 | $993.8m (16.0%) | $40.5m (-11.9%) | $135.0m (-8.4%) | 4.1% (-24.0%) | $0.24 (-20.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.