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 11,586 - -
Change - -33.45% -11.06% 16.62% -5.33% -2.93% - -
Enterprise Value (EV) 1 20,818 15,824 14,265 16,060 15,799 15,317 15,542 15,892
Change - -23.99% -9.85% 12.58% -1.63% -3.05% 1.47% 2.25%
P/E 60.4x 18.5x 26.8x 77.4x 31.1x 77.3x 92.5x 75.2x
PBR 4.34x 2.41x 2.17x 2.73x 2.92x 3.11x 3.57x 4.03x
PEG - 0x -0.7x -1.3x 0x -1.3x -5.6x 3.3x
Capitalization / Revenue 16x 8.54x 7.01x 8.17x 7.58x 7.42x 7.26x 7.03x
EV / Revenue 18.2x 11.1x 9.25x 10.4x 10x 9.81x 9.74x 9.65x
EV / EBITDA 32.1x 18.8x 15.8x 18.2x 17.6x 17.9x 17.6x 17.3x
EV / EBIT 91.5x 59.6x 43.7x 53.4x 54.6x 56.1x 53.7x 50.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.32 3.76 4 4.12 4.2 4.247 4.368 4.532
Rate of return 1.86% 3.36% 4.03% 3.55% 3.82% 3.76% 3.87% 4.01%
EPS 2 2.96 6.04 3.7 1.5 3.54 1.462 1.221 1.503
Distribution rate 112% 62.3% 108% 275% 119% 290% 358% 301%
Net sales 1 1,144 1,423 1,542 1,544 1,574 1,562 1,596 1,648
EBITDA 1 648.1 842.4 901.1 882.8 900.2 857 883.9 921.2
EBIT 1 227.4 265.3 326.3 300.8 289.2 273.2 289.4 316.6
Net income 1 303.9 653.6 403.3 163.3 384.5 155.4 136.6 146.8
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 99.29 116.04 110.08 112.98 112.98 112.98
Nbr of stocks (in thousands) 102,197 108,628 108,869 108,640 108,422 102,546 - -
Announcement Date 3/2/22 2/2/23 1/2/24 6/2/25 5/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
77.27x9.81x17.87x3.77% 11.59B
33.33x11.65x19.16x3.72% 27.17B
50.18x10.74x17.99x4.1% 25.75B
48.91x13.35x20.1x3.5% 19.16B
39.32x8.89x17.07x3.97% 17.96B
39.29x9.54x17.06x4.59% 15.56B
53.52x8.03x18.43x3.72% 14.76B
45.13x11.03x17.72x4.35% 12.99B
31.74x9.97x20.53x3.36% 12.43B
45x9.16x17.26x3.86% 12.18B
Average 46.37x 10.22x 18.32x 3.89% 16.95B
Weighted average by Cap. 45.22x 10.43x 18.38x 3.89%

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