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 11,354 - -
Change - -33.45% -11.06% 16.62% -5.33% -4.87% - -
Enterprise Value (EV) 1 20,818 15,824 14,265 16,060 15,799 14,995 15,282 15,509
Change - -23.99% -9.85% 12.58% -1.63% -5.09% 1.91% 1.48%
P/E 60.4x 18.5x 26.8x 77.4x 31.1x 98.2x 92x 75x
PBR 4.34x 2.41x 2.17x 2.73x 2.92x 3.17x 3.64x 4.12x
PEG - 0x -0.7x -1.3x 0x -1.4x 13.71x 3.3x
Capitalization / Revenue 16x 8.54x 7.01x 8.17x 7.58x 7.33x 7.26x 6.93x
EV / Revenue 18.2x 11.1x 9.25x 10.4x 10x 9.68x 9.77x 9.46x
EV / EBITDA 32.1x 18.8x 15.8x 18.2x 17.6x 17.6x 17.5x 16.9x
EV / EBIT 91.5x 59.6x 43.7x 53.4x 54.6x 54.8x 53.7x 49.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.32 3.76 4 4.12 4.2 4.238 4.373 4.527
Rate of return 1.86% 3.36% 4.03% 3.55% 3.82% 3.83% 3.95% 4.09%
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 1,549 1,564 1,639
EBITDA 1 648.1 842.4 901.1 882.8 900.2 852.8 872.9 916.2
EBIT 1 227.4 265.3 326.3 300.8 289.2 273.4 284.7 310.6
Net income 1 303.9 653.6 403.3 163.3 384.5 103.3 128.9 145
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 99.29 116.04 110.08 110.72 110.72 110.72
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.($)
98.15x9.68x17.58x3.83% 11.35B
34.84x11.58x19.04x3.77% 26.92B
51.3x10.62x17.88x4.16% 25.33B
48.55x12.98x19.55x3.62% 18.37B
36.94x8.97x17.01x3.94% 18.01B
36.17x9.64x17.17x4.6% 15.49B
56.2x8.63x19.56x3.62% 14.92B
32x10.13x20.85x3.29% 12.74B
40.54x10.73x18.14x4.49% 12.43B
45.32x9.23x17.35x3.82% 12.42B
Average 48.00x 10.22x 18.41x 3.91% 16.8B
Weighted average by Cap. 46.33x 10.39x 18.43x 3.92%

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