US · CPT
Camden Property Trust
- Sector
- Real Estate · REIT - Residential
- Headquarters
- Houston, TX 77046
- Website
- camdenliving.com
Price · as of 2025-12-31
$104.45
Market cap 11.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $59.49 | -43.04% |
| Intrinsic Value(DCF) | $43.93 | -57.94% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $35.63 | -65.89% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $36.98 | $25.86 | $0.00 | $0.00 | $10.45 |
| 2012 | $41.75 | $25.88 | $0.42 | $13.62 | $96.48 |
| 2013 | $41.77 | $30.41 | $0.00 | $12.84 | $62.35 |
| 2014 | $49.35 | $38.40 | $5.90 | $9.04 | $27.59 |
| 2015 | $53.65 | $36.40 | $0.00 | $3.88 | $57.53 |
| 2016 | $58.60 | $59.93 | $2.63 | $0.00 | $58.65 |
| 2017 | $63.04 | $36.36 | $6.66 | $2.77 | $23.20 |
| 2018 | $78.38 | $41.74 | $3.67 | $0.00 | $22.74 |
| 2019 | $92.88 | $51.62 | $4.33 | $0.00 | $34.78 |
| 2020 | $90.17 | $49.85 | $7.94 | $0.00 | $11.81 |
| 2021 | $143.97 | $72.01 | $6.47 | $5.60 | $51.58 |
| 2022 | $95.30 | $56.65 | $5.78 | $21.40 | $191.15 |
| 2023 | $93.85 | $59.52 | $0.70 | $4.36 | $60.00 |
| 2024 | $116.98 | $59.67 | $0.00 | $0.00 | $12.53 |
| 2025 | $109.28 | $59.49 | $0.00 | $0.00 | $35.63 |
AI valuation
Our deep-learning model estimates Camden Property Trust's (CPT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $59.49
- Current price
- $104.45
- AI upside
- -43.04%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$43.93
-57.94% upside
Graham-Dodd
—
— upside
Graham Formula
$35.63
-65.89% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CPT | Camden Property Trust | $104.45 | 11.53B | -43% | -58% | — | -66% | 29.99 | 2.71 | 7.53 | 13.69 | 22.05 | 2.71 | 61.41% | 18.36% | 24.43% | 8.74% | 3.49% | 4.41% | 0.89 | 2.09 | 0.10 | 0.07 | 3.38 | 13600.00% | 192.00% | 133.00% | 3.26% | 1.81 | 4.72% | 3.89% | 116.70% | 6.18% | 54.41 | 40.70 | 9.99 | 1.62 |
| AGNC | AGNC Investment Corp. | $11.21 | 12.43B | +1,109% | -36% | — | — | 6.81 | 0.92 | 5.95 | 23.73 | 11.73 | 0.96 | 100.00% | 236.30% | 87.34% | 15.08% | 7.42% | 1.64% | 8.21 | 1.59 | 0.00 | 0.18 | 21.31 | 5806.00% | -6079.00% | 65930.00% | 5.74% | 0.01 | 1.07% | 14.08% | 95.90% | 14.08% | 24.66 | 170.64 | 58.28 | -0.96 |
| AMH | American Homes 4 Rent | $30.00 | 11.11B | -6% | -60% | -80% | -36% | 25.12 | 1.57 | 5.91 | 13.34 | 271.28 | 1.60 | 3.37% | 24.21% | 24.27% | 6.19% | 3.76% | 3.30% | 0.73 | 2.44 | 62.90 | 34.83 | 4.17 | 926.00% | 795.00% | 2530.00% | 7.84% | 198.56 | 7.19% | 4.17% | 104.80% | 5.64% | 35.51 | 18.56 | 8.60 | 1.43 |
| BXP | BXP, Inc. | $57.58 | 9.12B | +91% | -51% | -29% | -69% | 32.32 | 1.74 | 2.57 | 12.81 | 1.76 | 1.74 | 60.56% | 55.71% | 7.95% | 5.24% | 9.13% | 1.06% | 3.37 | 3.00 | 2.28 | 2.11 | 8.19 | 183333.00% | 219.00% | -9257.00% | 0.65% | 0.04 | 0.27% | 0.00% | 0.00% | 2.11% | 12.80 | 424.95 | 7.13 | 0.76 |
| EGP | EastGroup Properties, Inc… | $196.31 | 10.47B | -51% | -60% | -98% | -49% | 40.61 | 2.99 | 14.49 | 24.63 | 901.07 | 3.02 | 43.30% | 39.87% | 35.69% | 7.58% | 5.71% | 4.90% | 0.50 | 8.95 | 0.85 | 0.85 | 3.53 | 451.00% | 1297.00% | 1332.00% | 3.87% | 3.43 | 8.04% | 2.89% | 117.50% | 2.89% | 42.43 | 30.14 | 16.92 | 3.43 |
| ELS | Equity LifeStyle Properti… | $67.16 | 13.02B | -16% | -32% | -73% | -58% | 35.39 | 7.79 | 8.93 | 28.00 | — | 8.04 | 37.63% | 33.82% | 25.24% | 22.11% | 10.32% | 6.79% | 1.92 | 3.87 | 1.68 | 1.68 | 5.49 | -153.00% | 684.00% | 6069.00% | 4.18% | 8.01 | 11.38% | 0.00% | 0.00% | 0.00% | 32.86 | 29.79 | 11.11 | 2.61 |
| HST | Host Hotels & Resorts, In… | $19.59 | 13.47B | +4% | -53% | -92% | -13% | 17.83 | 2.08 | 2.23 | 10.32 | 160.50 | 2.08 | 2.62% | 13.59% | 12.51% | 11.62% | 6.66% | 5.86% | 0.95 | 3.54 | — | — | 2.94 | 1111.00% | 757.00% | 5895.00% | 11.07% | — | 12.75% | 4.57% | 81.40% | 6.07% | 22.96 | 12.63 | 3.12 | 1.97 |
| REXR | Rexford Industrial Realty… | $37.47 | 8.94B | -47% | -60% | -63% | -63% | 41.79 | 1.03 | 8.73 | 18.87 | — | 1.05 | 77.30% | 37.94% | 21.14% | 2.50% | 3.25% | 1.66% | 0.41 | 3.63 | 7.16 | 6.93 | 5.20 | -2833.00% | 713.00% | 9774.00% | 2.38% | 7.83 | 1.78% | 4.83% | 201.80% | 7.71% | 31.75 | 57.93 | 12.05 | 1.54 |
| UDR | UDR, Inc. | $37.50 | 12.32B | +5% | -60% | -58% | -68% | 32.75 | 3.76 | 7.22 | 18.48 | 9.79 | 3.76 | 25.59% | 18.83% | 22.06% | 11.22% | 3.41% | 3.51% | 1.88 | — | 3.31 | 4.10 | 6.14 | 33462.00% | 242.00% | 4920.00% | 7.30% | 19.78 | 9.56% | 0.00% | 0.00% | 0.95% | 57.45 | 20.51 | 10.82 | 0.86 |
About Camden Property Trust
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 For® 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.
- CEO
- Richard J. Campo
- Employees
- 1.66K
- Beta
- 0.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($43.93 ÷ $104.45) − 1 = -57.94% (DCF, example).