Skip to content

Cousins Properties Inc. (CUZ) — WACC Analysis

WACC Breakdown

Cousins Properties Inc. (CUZ) has a weighted average cost of capital (WACC) of 6.8%. The cost of equity is 8.9%, derived from a beta of 0.89 and a risk-free rate of 5.0%. The after-tax cost of debt is 4.0%. The capital structure is 57.2% equity and 42.8% debt.

Interpretation

A WACC of 6.8% suggests that the market views Cousins Properties Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare CUZ's WACC of 6.8% against industry peers to gauge its relative financing costs. A beta of 0.89 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

CUZ WACC: 6.79% for Cousins Properties Inc.

Current inputs imply a 8.90% cost of equity and a 5.03% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Cousins Properties Inc. Common Stock (CUZ) WACC Results
Weighted Average Cost of Capital
6.79%
Cost of Equity
8.90%
Risk-Free Rate4.98%
Beta0.89
Market Risk Premium4.23%
Cost of Debt
3.98%
Pre-Tax Cost of Debt5.03%
Tax Rate21.00%
Tax Shield1.06%
Capital Structure
Equity: 57.22%($4788.27M)
Debt: 42.78%($3579.76M)
Equity Component
5.09%
57.22% × 8.90%
Debt Component
1.70%
42.78% × 3.98%

Cousins Properties Inc. (CUZ) WACC in context

Cousins Properties Inc. (CUZ) currently screens with an estimated WACC of 6.79%. That blends a 8.90% cost of equity, a 5.03% pre-tax cost of debt, and a 57.22% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What CUZ WACC implies

A 6.79% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates CUZ

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.89 and equity accounts for 57.22% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.