What Is CPT Fair Value?
Camden Property Trust (CPT) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Camden Property Trust (CPT) has a composite fair value estimate of $36.29 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $106.35, suggesting the stock is overvalued by 65.9%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$36.29
vs. current price of $106.35(-65.9%)
How Is CPT Fair Value Calculated?
Four independent models estimate what CPT is worth. Each uses different inputs and assumptions. The composite blends them by weight.
CPT Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$22.66
-78.7%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$68.55
-35.5%Overvalued
Inputs used
CPT Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$43.76
-58.9%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$22.95
-78.4%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $106.35 is 78.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $302.8M | $282.1M |
| Year 2 | $317.9M | $276.1M |
| Year 3 | $333.8M | $270.1M |
| Year 4 | $350.5M | $264.3M |
| Year 5 | $368.0M | $258.6M |
| Year 6 | $386.4M | $253.1M |
| Year 7 | $405.7M | $247.6M |
| Year 8 | $426.0M | $242.3M |
| Year 9 | $447.3M | $237.1M |
| Year 10 | $469.7M | $232.0M |
| Terminal Value | $10.01B | $4.94B |
What Are CPT's Key Financial Metrics?
Earnings & Growth
Current Price
$106.35
EPS (TTM)
$3.04
Forward P/E
97.6
Profit Margin
20.6%
Cash & Balance Sheet
Free Cash Flow
139.7M
EBITDA
894M
Book Value
$37.08
Total Debt
4.9B
What Do Analysts Say About CPT?
Low
$105.00
Average
$117.51
High
$132.00
Upside
+10.5%
CPT Fair Value FAQ
What is the fair value of CPT?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), CPT's estimated fair value is $36.29. The stock is currently trading at $106.35, which makes it overvalued by our analysis.
How is CPT's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is CPT overvalued or undervalued?
Based on our analysis, CPT is overvalued. The current price of $106.35 is 65.9% above our estimated fair value of $36.29.
What do Wall Street analysts say about CPT?
22 analysts cover Camden Property Trust with a consensus rating of "Hold." The average price target is $117.51, ranging from $105.00 to $132.00. This implies 10.5% upside from the current price.