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 11,176 - -
Change - -33.45% -11.06% 16.62% -5.33% -6.36% - -
Enterprise Value (EV) 1 20,818 15,824 14,265 16,060 15,799 14,908 15,133 15,482
Change - -23.99% -9.85% 12.58% -1.63% -5.64% 1.51% 2.31%
P/E 60.4x 18.5x 26.8x 77.4x 31.1x 96.6x 81.3x 72.3x
PBR 4.34x 2.41x 2.17x 2.73x - 3x 3.44x 3.89x
PEG - 0x -0.7x -1.3x 0x -1.4x 4.3x 5.9x
Capitalization / Revenue 16x 8.54x 7.01x 8.17x 7.58x 7.16x 7x 6.78x
EV / Revenue 18.2x 11.1x 9.25x 10.4x 10x 9.55x 9.48x 9.4x
EV / EBITDA 32.1x 18.8x 15.8x 18.2x 17.6x 17.4x 17.1x 16.7x
EV / EBIT 91.5x 59.6x 43.7x 53.4x 54.6x 54.3x 52.3x 48.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.32 3.76 4 4.12 4.2 4.265 4.374 4.532
Rate of return 1.86% 3.36% 4.03% 3.55% 3.82% 3.91% 4.01% 4.16%
EPS 2 2.96 6.04 3.7 1.5 3.54 1.128 1.341 1.507
Distribution rate 112% 62.3% 108% 275% 119% 378% 326% 301%
Net sales 1 1,144 1,423 1,542 1,544 1,574 1,562 1,596 1,647
EBITDA 1 648.1 842.4 901.1 882.8 900.2 856.6 883.2 924.8
EBIT 1 227.4 265.3 326.3 300.8 289.2 274.6 289.6 316.8
Net income 1 303.9 653.6 403.3 163.3 384.5 118 129.8 147
Net Debt 1 2,557 3,670 3,456 3,453 3,864 3,731 3,957 4,306
Reference price 2 178.68 111.88 99.29 116.04 110.08 108.99 108.99 108.99
Nbr of stocks (in thousands) 102,197 108,628 108,869 108,640 108,422 102,546 - -
Announcement Date 2/3/22 A 2/2/23 A 2/1/24 A 2/6/25 A 2/5/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.52x11.04x18.09x4.02% 25.12B
46.8x10.19x17.09x4.4% 24.02B
45.15x12.55x18.86x3.82% 17.59B
37.08x8.86x16.37x4.24% 16.88B
39.09x9.48x16.94x4.64% 15.42B
51.83x7.77x18.05x3.76% 14.6B
43.8x10.5x16.89x4.63% 12.2B
30.73x9.75x20.05x3.48% 12.06B
43.29x8.77x16.51x4.14% 11.43B
Average 41.03x 9.88x 17.65x 4.12% 16.59B
Weighted average by Cap. 40.82x 10.03x 17.64x 4.14%

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. CAL Stock
  5. Valuation Camden Property Trust
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!