CCI - NYSE

Crown Castle Inc.

Crown Castle Inc.

CCIยทNYSE

$88.62

-1.4%
Real EstateREIT - Specialty

Crown Castle owns, operates and leases more than 40,000 cell towers and approximately 80,000 route miles of fiber supporting small cells and fiber solutions across every major U.S. market. This nationwide portfolio of communications infrastructure connects cities and communities to essential data, technology and wireless service - bringing information, ideas and innovations to the people and businesses that need them. For more information on Crown Castle, please visit www.crowncastle.com.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$38.68B
EPS1.0200
P/E Ratio86.88
Earnings Date07/22/2026
Crown Castle Inc.

Crown Castle Inc. Fair Value Envelope

CCI ยท NYSE

Our analysis suggests that CCI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $88.62, this represents a potential HIDDEN relative to our calculated worth for Crown Castle Inc..

HIDDEN
Intrinsic Value
Current Price: $88.62

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4,687.4B
+ Cash & Equivalents$269.0M
Firm Value$4,687.7B
- Debt$29.6B
Equity Value$4,658.1B
/ Shares Outstanding435,479,010B
DCF Value$10.7K
UNDERVALUED BY 11970%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$5.1B
$8.5B
$14.3B
$23.8B
$39.8B
$66.4B
$111.0B
$185.4B
$309.7B
$517.4B
Maintenance CapEx
-$60.8M
-$101.6M
-$169.7M
-$283.5M
-$473.6M
-$791.1M
-$1.3B
-$2.2B
-$3.7B
-$6.2B
Owner Earnings
$5.0B
$8.4B
$14.1B
$23.5B
$39.3B
$65.7B
$109.7B
$183.2B
$306.1B
$511.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$4.7B
$7.2B
$11.2B
$17.3B
$26.7B
$41.4B
$64.0B
$99.0B
$153.1B
$236.8B
Terminal Value represents 85.9% of Enterprise Value

Related Guides

Blog Categories

Continue your CCI research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.