BXP Inc (BXP) is overvalued and Cousins Properties Inc (CUZ) is overvalued.
Both trade above our estimate of their intrinsic value. BXP is the closer of the two: -435%, against -1374% for CUZ.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 7.1% (average of 3 methods) values the shares at $12.02; the price of $64.31 is 435% above that value, and 82% of that value comes from beyond year five.
Leak Score 0/100 on 2 of 12 signals
Discounting its cash flows at 8.2% (average of 2 methods) values the shares at $1.96; the price of $28.90 is 1374% above that value, and 79% of that value comes from beyond year five.
Leak Score 0/100 on 2 of 12 signals
| Metric | BXP | CUZ |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $64.31 | $28.90 |
| Intrinsic value | $12.02 | $1.96 |
| Margin of safety | -435% | -1374% |
| Leak Score | 0/100 (2/12) | 0/100 (2/12) |
| Market cap | $11.2B | $4.8B |
| Revenue growth, 5 years | 4.7% | 6.1% |
| Operating margin | 28.3% | 22.7% |
| Net margin | 8.4% | 0.6% |
| Return on equity | 5.7% | 0.1% |
| Debt to equity | 3.17 | 0.87 |
| P/E | 34.5x | 739.1x |
| Forward P/E | 32.0x | 62.4x |
| P/B | 2.0x | 1.1x |
| Dividend yield | 4.4% | 4.5% |