Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
137.94 USD173.99 USD208.47 USD
-39.08%
173.99 USDCurrent price is 39.1% below the base model value.
C
US
CPT.US · CAMDEN PROPERTY TRUST
US · US
Latest price106.00 USD
30D-5.74%
Vs. base value-26.9%
Research summary
CPT.US latest organized financial period shows revenue grew +81.69% YoY and net income grew +135% YoY. Current price is about 106 USD, while the model base case is about 145 USD; the current price sits -26.9% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue13M USD
Net income384M USD
Free cash flow827M USD
Operating cash flow827M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price106.00 USD
Base value145.07 USD
Vs. base-26.9%
Price date2026/04/29
104.87 USD145.07 USD179.90 USD
-26.93%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
71.79 USD116.14 USD151.33 USD
-8.73%
116.14 USDCurrent price is close to the base model value.Adjusted reference: 114.06 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth0.2%
Current price implies roughly 0.2% annualized FCF growth.
0.2%Current price implies roughly 0.2% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -10M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -65M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -130M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 13M USD | 384M USD | 395M USD | 827M USD | 3.54 | 3.63 |
| 2024/12/31 | Annual | 7M USD | 163M USD | 228M USD | 775M USD | 1.5 | 2.09 |
| 2023/12/31 | Annual | 3M USD | 403M USD | - | 795M USD | 3.7 | - |
| 2022/12/31 | Annual | 5M USD | 654M USD | - | 745M USD | 6.04 | - |
| 2021/12/31 | Annual | 11M USD | 304M USD | - | 577M USD | 2.96 | - |
Ad placement