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 11,478 - -
Change - -33.45% -11.06% 16.62% -5.33% -3.83% - -
Enterprise Value (EV) 1 20,818 15,824 14,265 16,060 15,799 15,119 15,406 15,633
Change - -23.99% -9.85% 12.58% -1.63% -4.3% 1.9% 1.47%
P/E 60.4x 18.5x 26.8x 77.4x 31.1x 99.2x 93x 75.8x
PBR 4.34x 2.41x 2.17x 2.73x 2.92x 3.2x 3.68x 4.17x
PEG - 0x -0.7x -1.3x 0x -1.5x 13.85x 3.3x
Capitalization / Revenue 16x 8.54x 7.01x 8.17x 7.58x 7.4x 7.3x 7x
EV / Revenue 18.2x 11.1x 9.25x 10.4x 10x 9.74x 9.8x 9.54x
EV / EBITDA 32.1x 18.8x 15.8x 18.2x 17.6x 17.7x 17.6x 17.1x
EV / EBIT 91.5x 59.6x 43.7x 53.4x 54.6x 46x 55.4x 51.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.32 3.76 4 4.12 4.2 4.239 4.373 4.527
Rate of return 1.86% 3.36% 4.03% 3.55% 3.82% 3.79% 3.91% 4.04%
EPS 2 2.96 6.04 3.7 1.5 3.54 1.128 1.204 1.477
Distribution rate 112% 62.3% 108% 275% 119% 376% 363% 307%
Net sales 1 1,144 1,423 1,542 1,544 1,574 1,552 1,571 1,639
EBITDA 1 648.1 842.4 901.1 882.8 900.2 852.8 872.9 916.2
EBIT 1 227.4 265.3 326.3 300.8 289.2 328.7 277.9 303.5
Net income 1 303.9 653.6 403.3 163.3 384.5 104.1 132.2 145
Net Debt 1 2,557 3,670 3,456 3,453 3,864 3,641 3,928 4,155
Reference price 2 178.68 111.88 99.29 116.04 110.08 111.93 111.93 111.93
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
99.23x9.74x17.73x3.79% 11.48B
34.61x11.52x18.94x3.8% 26.75B
50.92x10.55x17.79x4.19% 25.15B
48.93x13.06x19.64x3.6% 18.52B
34.45x8.9x16.95x3.96% 17.94B
36.57x9.72x17.28x4.55% 15.66B
55.27x8.63x19.32x3.69% 14.67B
31.75x10.1x20.69x3.33% 12.65B
36.59x9.2x17.3x3.8% 12.46B
41.01x10.67x17.98x4.52% 12.34B
Average 46.93x 10.21x 18.36x 3.92% 16.76B
Weighted average by Cap. 45.44x 10.38x 18.37x 3.93%

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