What Is CPT Fair Value?
Camden Property Trust (CPT) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Camden Property Trust (CPT) has a composite fair value estimate of $30.82 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $97.24, suggesting the stock is overvalued by 68.3%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$30.82
vs. current price of $97.24(-68.3%)
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)
41% 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 →
$23.11
-76.2%Overvalued
Inputs used
DDM (Dividend Discount Model)
0% 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 →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
CPT Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% 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
-55.0%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% 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
-76.4%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 $97.24 is 76.2% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $302.8M | $282.2M |
| Year 2 | $317.9M | $276.2M |
| Year 3 | $333.8M | $270.4M |
| Year 4 | $350.5M | $264.6M |
| Year 5 | $368.0M | $259.0M |
| Year 6 | $386.4M | $253.5M |
| Year 7 | $405.7M | $248.2M |
| Year 8 | $426.0M | $242.9M |
| Year 9 | $447.3M | $237.7M |
| Year 10 | $469.7M | $232.7M |
| Terminal Value | $10.08B | $4.99B |
What Are CPT's Key Financial Metrics?
Earnings & Growth
Current Price
$97.24
EPS (TTM)
$3.03
Forward P/E
89.2
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
$96.00
Average
$112.83
High
$132.00
Upside
+16.0%
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 $30.82. The stock is currently trading at $97.24, 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 $97.24 is 68.3% above our estimated fair value of $30.82.
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 $112.83, ranging from $96.00 to $132.00. This implies 16.0% upside from the current price.