Previous Close | $113.76 |
Intrinsic Value | $1.18 |
Upside potential | -99% |
Data is not available at this time.
Camden Property Trust (CPT) is a leading real estate investment trust (REIT) specializing in the ownership, development, and management of multifamily apartment communities across high-growth U.S. markets. The company operates primarily in Sun Belt states, targeting affluent renters with a portfolio of Class A properties that emphasize modern amenities, sustainability, and prime locations. CPT’s revenue model is driven by rental income, complemented by ancillary services such as parking and storage, which enhance tenant retention and operational margins. The firm differentiates itself through a disciplined acquisition strategy, focusing on supply-constrained markets with strong job growth and demographic tailwinds. As one of the largest publicly traded multifamily REITs, CPT maintains a competitive edge via scale efficiencies, brand recognition, and a vertically integrated management platform. Its market positioning is further reinforced by a commitment to ESG initiatives, which appeal to both institutional investors and environmentally conscious tenants.
For FY 2024, CPT reported revenue of $1.54 billion, with net income of $163.3 million, reflecting a net margin of approximately 10.6%. Diluted EPS stood at $1.50, supported by robust operating cash flow of $774.9 million. Capital expenditures totaled $393.7 million, indicative of ongoing investments in property maintenance and value-add initiatives. The company’s operational efficiency is evident in its ability to sustain high occupancy rates and rental rate growth, despite macroeconomic headwinds.
CPT demonstrates solid earnings power, with operating cash flow covering dividend obligations and reinvestment needs. The REIT’s capital efficiency is underscored by its ability to generate stable cash flows from core operations, which fund both growth initiatives and shareholder returns. The diluted EPS of $1.50 reflects disciplined cost management and strategic pricing power in its target markets.
CPT maintains a leveraged balance sheet, with total debt of $3.49 billion against cash and equivalents of $21.0 million. The debt load is typical for REITs, supported by long-term, fixed-rate financing and a well-laddered maturity schedule. The company’s financial health is further bolstered by its investment-grade credit ratings, providing access to capital at favorable terms.
CPT has consistently delivered growth through same-property NOI increases and strategic acquisitions. The company’s dividend policy remains shareholder-friendly, with an annualized dividend of $4.16 per share, reflecting a payout ratio aligned with industry norms. Future growth is expected to be driven by organic rent growth and selective development projects in high-demand markets.
The market values CPT at a premium relative to peers, reflecting its strong portfolio quality and growth prospects. Investor expectations are anchored on the company’s ability to sustain rental rate growth and maintain high occupancy levels, despite broader economic uncertainties. The REIT’s valuation multiples are supported by its consistent performance and defensive characteristics.
CPT’s strategic advantages include its focus on high-growth Sun Belt markets, operational scale, and a reputation for quality. The outlook remains positive, with demand for multifamily housing expected to remain resilient. However, rising interest rates and construction costs pose potential headwinds. The company is well-positioned to navigate these challenges, leveraging its strong balance sheet and disciplined capital allocation.
10-K filing, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |