Valuation Camden Property Trust

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:18:40 10/07/26 am AEST			5-day change	1st Jan Change
114.05 ^USD	+0.06%		-2.75%	+3.59%

25/06	Morgan Stanley Adjusts PT on Camden Property Trust to $120 From $117, Maintains Equalweight Rating	MT
24/06	Camden Property Trust acquired Camden Franklin from Eaton Vance's Real Estate Investment Group for $43.5 million.	CI

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	11,688	-	-
Change	-	-33.45%	-11.06%	16.62%	-5.33%	-2.07%	-	-
Enterprise Value (EV) ¹	20,818	15,824	14,265	16,060	15,799	15,420	15,645	15,994
Change	-	-23.99%	-9.85%	12.58%	-1.63%	-2.4%	1.46%	2.23%
P/E	60.4x	18.5x	26.8x	77.4x	31.1x	102x	85.7x	75.7x
PBR	4.34x	2.41x	2.17x	2.73x	2.92x	3.14x	3.6x	4.06x
PEG	-	0x	-0.7x	-1.3x	0x	-1.5x	4.5x	5.7x
Capitalization / Revenue	16x	8.54x	7.01x	8.17x	7.58x	7.48x	7.32x	7.09x
EV / Revenue	18.2x	11.1x	9.25x	10.4x	10x	9.87x	9.8x	9.71x
EV / EBITDA	32.1x	18.8x	15.8x	18.2x	17.6x	18x	17.7x	17.3x
EV / EBIT	91.5x	59.6x	43.7x	53.4x	54.6x	56.3x	54.1x	50.5x
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%	3.74%	3.84%	3.98%
EPS ²	2.96	6.04	3.7	1.5	3.54	1.117	1.33	1.507
Distribution rate	112%	62.3%	108%	275%	119%	382%	329%	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	856.8	883.6	924.8
EBIT ¹	227.4	265.3	326.3	300.8	289.2	274	289.3	316.8
Net income ¹	303.9	653.6	403.3	163.3	384.5	116.3	128.2	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	113.98	113.98	113.98
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CAMDEN PROPERTY TRUST	102.08x	9.87x	18x	3.74%	11.69B
AVALONBAY COMMUNITIES, INC.	33.62x	11.58x	18.97x	3.77%	26.79B
EQUITY RESIDENTIAL	49.88x	10.69x	17.92x	4.12%	25.6B
ESSEX PROPERTY TRUST, INC.	48.1x	13.14x	19.74x	3.58%	18.74B
INVITATION HOMES INC.	38.71x	9.07x	16.83x	4.06%	17.6B
MID-AMERICA APARTMENT COMMUNITIES, INC.	40.67x	9.76x	17.45x	4.46%	16.04B
SUN COMMUNITIES, INC.	53.24x	8x	18.35x	3.74%	14.68B
UDR, INC.	46.44x	10.99x	17.65x	4.37%	12.94B
EQUITY LIFESTYLE PROPERTIES, INC.	31.61x	9.93x	20.46x	3.37%	12.38B
AMERICAN HOMES 4 RENT	44.24x	9.07x	17.06x	3.94%	12B
Average	48.86x	10.21x	18.24x	3.92%	16.85B
Weighted average by Cap.	46.96x	10.41x	18.28x	3.92%