CPT - NYSE

Camden Property Trust

Camden Property Trust

CPTยทNYSE

$112.01

+5.6%
Real EstateREIT - Residential

Camden Property Trust, an S&P 400 Company, is a real estate company primarily engaged in the ownership, management, development, redevelopment, acquisition, and construction of multifamily apartment communities. Camden owns interests in and operates 167 properties containing 56,850 apartment homes across the United States. Upon completion of 7 properties currently under development, the Company's portfolio will increase to 59,104 apartment homes in 174 properties. Camden has been recognized as one of the 100 Best Companies to Work Forยฎ by FORTUNE magazine for 13 consecutive years, most recently ranking #18. The Company also received a Glassdoor Employees' Choice Award in 2020, ranking #25 for large U.S. companies.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$11.26B
EPS3.5400
P/E Ratio31.64
Earnings Date07/30/2026
Camden Property Trust

Camden Property Trust Fair Value Envelope

CPT ยท NYSE

Our analysis suggests that CPT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $112.01, this represents a potential HIDDEN relative to our calculated worth for Camden Property Trust.

HIDDEN
Intrinsic Value
Current Price: $112.01

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$11.9B
+ Cash & Equivalents$25.2M
Firm Value$12.0B
- Debt$3.9B
Equity Value$8.1B
/ Shares Outstanding106,395,330B
DCF Value$76
OVERVALUED BY 32%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$837.6M
$848.8M
$860.1M
$871.6M
$883.2M
$894.9M
$906.8M
$918.9M
$931.2M
$943.6M
Maintenance CapEx
-$89.3M
-$90.4M
-$91.6M
-$92.9M
-$94.1M
-$95.4M
-$96.6M
-$97.9M
-$99.2M
-$100.5M
Owner Earnings
$748.4M
$758.3M
$768.4M
$778.7M
$789.1M
$799.6M
$810.2M
$821.0M
$831.9M
$843.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$692.9M
$650.2M
$610.0M
$572.4M
$537.0M
$503.9M
$472.8M
$443.6M
$416.2M
$390.5M
Terminal Value represents 55.7% of Enterprise Value

Related Guides

Blog Categories

Continue your CPT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.