investorscraft@gmail.com

Intrinsic Value of Camden Property Trust (CPT)

Previous Close$113.76
Intrinsic Value
Upside potential
Previous Close
$113.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount