Fair value (multi-method)
Four independent methods triangulate what CPT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$289.87
Method range
$18.71 – $289.87
median $78.31
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $289.87 | +157.44% |
| Exit multiple | $46.37 | -58.82% |
| Analyst target | $110.25 | -2.09% |
| Graham number | $18.71 | -83.38% |
- Forward DCF$289.87
- Exit multiple$46.37
- Analyst target$110.25
- Graham number$18.71
Stock price
$112.60
EPS (TTM)
$3.57
5Y EPS CAGR
23.3%
Fair value @ hist. growth
$289.87
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
10.8%
per year over your projection horizon
Margin of safety 61.2% vs hist-growth DCF
Historical 5Y CAGR
23.3%
Your model implies
10.8%
Next-year analyst consensus
-54.5%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.6% | 7.3% | 6.4% | 5.4% | 4.2% | 2.9% |
| 7.6% | 9.8% | 9.1% | 8.2% | 7.3% | 6.3% |
| 8.6% | 12.1% | 11.5% | 10.8% | 10.0% | 9.2% |
| 9.6% | 14.2% | 13.7% | 13.1% | 12.4% | 11.7% |
| 10.6% | 16.2% | 15.7% | 15.2% | 14.6% | 14.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$3.9B
Total debt − cash
Beta
0.81
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Camden Property Trust (CPT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation