Is CPT undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Camden Property Trust (CPT) is 96.34 USD. This CPT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.09 USD, the upside of Camden Property Trust is -18.40%. This means that CPT is overvalued by 18.40%.
The range of the Intrinsic Value is 39.57 - 764.31 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.57 - 764.31 | 96.34 | -18.4% |
| DCF (Growth 10y) | 59.34 - 930.22 | 127.97 | 8.4% |
| DCF (EBITDA 5y) | 106.99 - 132.65 | 120.44 | 2.0% |
| DCF (EBITDA 10y) | 118.85 - 164.35 | 141.14 | 19.5% |
| Fair Value | 36.39 - 36.39 | 36.39 | -69.18% |
| P/E | 38.73 - 71.66 | 54.94 | -53.5% |
| EV/EBITDA | 76.99 - 137.54 | 110.03 | -6.8% |
| EPV | 79.71 - 130.53 | 105.12 | -11.0% |
| DDM - Stable | 20.89 - 169.53 | 95.21 | -19.4% |
| DDM - Multi | 62.38 - 302.78 | 95.54 | -19.1% |
| Market Cap (mil) | 12,607.29 |
| Beta | 0.59 |
| Outstanding shares (mil) | 106.76 |
| Enterprise Value (mil) | 16,071.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.97% |
| Cost of Debt | 5.50% |
| WACC | 6.64% |