Valuation Camden Property Trust Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:30:15 25/09/26 am AEST			5-day change	1st Jan Change
85.25 ^EUR	-0.87%		-2.27%	-6.52%

21/09	Evercore ISI Adjusts PT on Camden Property Trust to $110 From $114, Keeps In Line Rating	MT
17/09	Scotiabank Adjusts PT on Camden Property Trust to $102 From $109, Keeps Sector Underperform Rating	MT

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	10,017	-	-
Change	-	-33.45%	-11.06%	16.62%	-5.33%	-16.07%	-	-
Enterprise Value (EV) ¹	20,818	15,824	14,265	16,060	15,799	13,662	13,892	14,096
Change	-	-23.99%	-9.85%	12.58%	-1.63%	-13.52%	1.68%	1.47%
P/E	60.4x	18.5x	26.8x	77.4x	31.1x	71.1x	87.2x	80.9x
PBR	4.34x	2.41x	2.17x	2.73x	2.92x	2.82x	3.22x	3.66x
PEG	-	0x	-0.7x	-1.3x	0x	-1.2x	-4.7x	10.35x
Capitalization / Revenue	16x	8.54x	7.01x	8.17x	7.58x	6.46x	6.39x	6.14x
EV / Revenue	18.2x	11.1x	9.25x	10.4x	10x	8.81x	8.87x	8.64x
EV / EBITDA	32.1x	18.8x	15.8x	18.2x	17.6x	15.8x	15.9x	15.4x
EV / EBIT	91.5x	59.6x	43.7x	53.4x	54.6x	47.4x	50x	47x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.32	3.76	4	4.12	4.2	4.243	4.37	4.521
Rate of return	1.86%	3.36%	4.03%	3.55%	3.82%	4.34%	4.47%	4.63%
EPS ²	2.96	6.04	3.7	1.5	3.54	1.373	1.12	1.208
Distribution rate	112%	62.3%	108%	275%	119%	309%	390%	374%
Net sales ¹	1,144	1,423	1,542	1,544	1,574	1,551	1,567	1,631
EBITDA ¹	648.1	842.4	901.1	882.8	900.2	863.2	873	914.5
EBIT ¹	227.4	265.3	326.3	300.8	289.2	288.2	277.7	299.8
Net income ¹	303.9	653.6	403.3	163.3	384.5	317.8	88.65	114.1
Net Debt ¹	2,557	3,670	3,456	3,453	3,864	3,645	3,876	4,079
Reference price ²	178.68	111.88	99.29	116.04	110.08	97.68	97.68	97.68
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EQUITY RESIDENTIAL	41.3x	12.83x	22.88x	-	47.42B
ESSEX PROPERTY TRUST, INC.	48.7x	12.33x	18.93x	3.79%	17.58B
INVITATION HOMES INC.	27.33x	8.21x	15.72x	4.46%	15.91B
SUN COMMUNITIES, INC.	-22.5x	8.55x	18.46x	3.98%	13.68B
MID-AMERICA APARTMENT COMMUNITIES, INC.	31.53x	8.71x	15.46x	5.21%	13.67B
EQUITY LIFESTYLE PROPERTIES, INC.	28.69x	9.44x	19.3x	3.61%	11.58B
AMERICAN HOMES 4 RENT	31.72x	8.53x	15.98x	4.26%	11.13B
UDR, INC.	32.36x	9.83x	15.97x	5.14%	10.86B
CAMDEN PROPERTY TRUST	71.13x	8.81x	15.83x	4.34%	10.02B
Average	32.25x	9.69x	17.61x	4.35%	16.87B
Weighted average by Cap.	33.73x	10.48x	18.87x	4.33%