Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
51.38 USD53.77 USD55.71 USD
+97.14%
53.77 USDCurrent price is 97.1% above the base model value.
C
Real EstateREIT - ResidentialUnited States
CPT.US · Camden Property Trust
NYQ · US · USD
Latest price106.00 USD
30D+0.01%
Vs. base value+141%
Research summary
CPT.US latest organized financial period shows revenue grew +1.92% YoY and net income grew +135% YoY. Current price is about 106 USD, while the model base case is about 44.05 USD; the current price sits +141% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue2B USD
Net income384M USD
Free cash flow386M USD
Operating cash flow827M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price106.00 USD
Base value44.05 USD
Vs. base+141%
Price date2026/04/28
44.05 USD44.05 USD49.38 USD
+141%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
36.72 USD34.33 USD43.04 USD
+209%
34.33 USDCurrent price is 208.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth10.2%
Current price implies roughly 10.2% annualized FCF growth.
10.2%Current price implies roughly 10.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
24.52 USD24.52 USD24.52 USD
+332%
24.52 USDCurrent price is 332.4% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 2B USD | 384M USD | 386M USD | 3.54 |
| 2024/12/30 | Annual | 2B USD | 163M USD | 381M USD | 1.5 |
| 2023/12/30 | Annual | 2B USD | 403M USD | 384M USD | 3.7 |
| 2022/12/30 | Annual | 1B USD | 654M USD | 295M USD | 6.04 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement