Company Valuation: Camden Property Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,261 12,153 10,810 12,607 11,935 11,001 - -
Change - -33.45% -11.06% 16.62% -5.33% -7.83% - -
Enterprise Value (EV) 1 20,818 15,824 14,265 16,060 15,799 14,672 14,995 15,373
Change - -23.99% -9.85% 12.58% -1.63% -7.13% 2.2% 2.52%
P/E 60.4x 18.5x 26.8x 77.4x 31.1x 91.4x 90.1x 101x
PBR 4.34x 2.41x 2.17x 2.73x 2.92x 3.18x 3.5x 3.9x
PEG - 0x -0.7x -1.3x 0x -1.4x 62.94x -9.8x
Capitalization / Revenue 16x 8.54x 7.01x 8.17x 7.58x 7.1x 7.03x 6.58x
EV / Revenue 18.2x 11.1x 9.25x 10.4x 10x 9.47x 9.58x 9.19x
EV / EBITDA 32.1x 18.8x 15.8x 18.2x 17.6x 17x 17.2x 16.7x
EV / EBIT 91.5x 59.6x 43.7x 53.4x 54.6x 48.7x 56x 57x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.32 3.76 4 4.12 4.2 4.243 4.37 4.521
Rate of return 1.86% 3.36% 4.03% 3.55% 3.82% 3.96% 4.07% 4.21%
EPS 2 2.96 6.04 3.7 1.5 3.54 1.173 1.19 1.067
Distribution rate 112% 62.3% 108% 275% 119% 362% 367% 424%
Net sales 1 1,144 1,423 1,542 1,544 1,574 1,549 1,565 1,672
EBITDA 1 648.1 842.4 901.1 882.8 900.2 864 871.3 919.8
EBIT 1 227.4 265.3 326.3 300.8 289.2 301.2 267.5 269.9
Net income 1 303.9 653.6 403.3 163.3 384.5 105.1 112.7 102.9
Net Debt 1 2,557 3,670 3,456 3,453 3,864 3,671 3,994 4,372
Reference price 2 178.68 111.88 99.29 116.04 110.08 107.28 107.28 107.28
Nbr of stocks (in thousands) 102,197 108,628 108,869 108,640 108,422 102,546 - -
Announcement Date 2/3/22 2/2/23 2/1/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
91.42x9.47x16.98x3.96% 11B
49.8x10.15x17.16x4.41% 23.87B
49.66x12.69x19.4x3.66% 18.23B
32.42x8.77x16.76x4.04% 17.55B
35.5x9.35x16.6x4.72% 15.1B
-87.01x8.77x19.47x3.71% 14.64B
31.34x10.02x20.51x3.35% 12.52B
35.31x9.05x16.96x3.91% 12.11B
36.91x10.43x16.98x4.69% 11.92B
113.91x9.2x16.74x4.24% 3.85B
Average 38.93x 9.79x 17.75x 4.07% 14.08B
Weighted average by Cap. 32.89x 9.92x 17.82x 4.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CPT Stock
  4. Valuation Camden Property Trust