image
Real Estate - REIT - Specialty - NYSE - US
$ 102.92
-0.242 %
$ 44.8 B
Market Cap
-11.42
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one CCI stock under the worst case scenario is HIDDEN Compared to the current market price of 103 USD, Crown Castle Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one CCI stock under the base case scenario is HIDDEN Compared to the current market price of 103 USD, Crown Castle Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one CCI stock under the best case scenario is HIDDEN Compared to the current market price of 103 USD, Crown Castle Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CCI

image
$110.0$110.0$105.0$105.0$100.0$100.0$95.0$95.0$90.0$90.0$85.0$85.0$80.0$80.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
6.57 B REVENUE
-5.92%
-2.94 B OPERATING INCOME
-124.02%
-3.9 B NET INCOME
-259.85%
2.94 B OPERATING CASH FLOW
-5.85%
-1.22 B INVESTING CASH FLOW
19.68%
-1.71 B FINANCING CASH FLOW
-3.26%
1.06 B REVENUE
-35.66%
521 M OPERATING INCOME
-10.48%
-464 M NET INCOME
90.27%
641 M OPERATING CASH FLOW
-26.91%
-255 M INVESTING CASH FLOW
6.59%
-403 M FINANCING CASH FLOW
40.74%
Balance Sheet Crown Castle Inc.
image
Current Assets 1.09 B
Cash & Short-Term Investments 119 M
Receivables 654 M
Other Current Assets 317 M
Non-Current Assets 31.6 B
Long-Term Investments 0
PP&E 21.3 B
Other Non-Current Assets 10.4 B
65.04 %31.63 %Total Assets$32.7b
Current Liabilities 2.18 B
Accounts Payable 192 M
Short-Term Debt 906 M
Other Current Liabilities 1.08 B
Non-Current Liabilities 30.7 B
Long-Term Debt 28.7 B
Other Non-Current Liabilities 1.98 B
3.28 %87.34 %6.04 %Total Liabilities$32.9b
EFFICIENCY
Earnings Waterfall Crown Castle Inc.
image
Revenue 6.57 B
Cost Of Revenue 1.85 B
Gross Profit 4.72 B
Operating Expenses 7.66 B
Operating Income -2.94 B
Other Expenses 965 M
Net Income -3.9 B
8b8b6b6b4b4b2b2b00(2b)(2b)(4b)(4b)7b(2b)5b(8b)(3b)(965m)(4b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
71.88% GROSS MARGIN
71.88%
-44.73% OPERATING MARGIN
-44.73%
-59.42% NET MARGIN
-59.42%
2934.59% ROE
2934.59%
-11.92% ROA
-11.92%
-9.40% ROIC
-9.40%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Crown Castle Inc.
image
2b2b2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -3.9 B
Depreciation & Amortization 1.74 B
Capital Expenditures -1.22 B
Stock-Based Compensation 131 M
Change in Working Capital -200 M
Others 4.99 B
Free Cash Flow 1.72 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Crown Castle Inc.
image
Wall Street analysts predict an average 1-year price target for CCI of $113 , with forecasts ranging from a low of $84 to a high of $128 .
CCI Lowest Price Target Wall Street Target
84 USD -18.38%
CCI Average Price Target Wall Street Target
113 USD 9.96%
CCI Highest Price Target Wall Street Target
128 USD 24.37%
Price
Max Price Target
Min Price Target
Average Price Target
1301301251251201201151151101101051051001009595909085858080Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
1.52% DIVIDEND YIELD
1.06 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
7.00007.00006.00006.00005.00005.00004.00004.00003.00003.00002.00002.00001.00001.00000.00000.00000.820.8850.951.051.1251.21.331.471.5651.5651.5650.820.8850.951.051.1251.21.331.471.5651.5651.06250.820.8850.951.051.1251.21.331.471.5651.5650.8853.350.953.611.053.901.1254.281.24.581.334.931.475.461.5655.981.5656.261.5656.262.632015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Crown Castle Inc.
image
Sold
0-3 MONTHS
3.66 M USD 4
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
1.13 M USD 1
Bought
39.2 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
NAV Monitor: U.S. Equity REITs Trade At Higher Discount To NAV In June Publicly listed US equity REITs ended June at a median 19.1% discount to their consensus NAV per share estimates, according to S&P Global Market Intelligence data. The hotel sector traded at the largest median discount to NAV at 35.5%, down from a 35.7% median discount to NAV as of May 30. Healthcare REITs continued to trade at the highest median premium, 19.3%, which is about 1.4 percentage points down from the 20.6% median premium to NAV as of May 30. seekingalpha.com - 5 days ago
Is it Wise to Retain Crown Castle Stock in Your Portfolio for Now? CCI's extensive portfolio of towers is poised to benefit from the growing demand for wireless connectivity. Yet, customer concentration and substantial debt burden ail. zacks.com - 1 week ago
Crown Castle Remains In Play Crown Castle Remains In Play seekingalpha.com - 1 week ago
The ‘Sleep-Well-At-Night’ Portfolio: Monthly Income With Near-Zero Drama This post may contain links from our sponsors and affiliates, and Flywheel Publishing may receive compensation for actions taken through them. With the NASDAQ 100 at a new all-time high and the S&P 500 challenging its record high, it’s getting easier for investors to sleep at night. That said, for those who were kept up at night this spring with President Trump’s tariff rhetoric in the lead-up to so-called Liberation Day — and the ensuing fallout in stock prices — I do think that it’s still worth considering some of the more defensive value names out there. Like it or not, a “tech winter” and market-wide correction will happen again, eventually, as part of natural market cycles. And it may not be met with a timely V-shaped recovery like the one we’ve been treated to since the market bottomed out back in April. In this piece, 24/7 Wall St. looks at a few monthly income plays that can help investors sleep soundly, even if tariffs, geopolitical tensions, the Fed or other concerns continue to weigh more heavily on investor sentiment as we enter the second half of 2025. So, if you’re in the market for a so-called SWAN (sleep well at night) portfolio, which has picked up traction with some Reddit posters on the r/dividends subreddit, the following two exchange-traded funds (ETFs) may be of interest to you. Key Points in This Article: SPHD offers a dividend currently yielding 3.44% and an attractive forward P/E multiple. BND offers a dividend currently yielding 3.75% and an exceptionally low expense ratio. Are you ahead, or behind on retirement? SmartAsset’s free tool can match you with a financial advisor in minutes to help you answer that today. Each advisor has been carefully vetted, and must act in your best interests. Don’t waste another minute; get started by clicking here. (Sponsor) Invesco S&P 500 High Dividend Low Volatility ETF (SPHD) Invesco S&P 500 High Dividend Low Volatility ETF (NYSEARCA:SPHD) is a fantastic way for passive investors to get a higher yield than the S&P 500 and a lower degree of volatility. Indeed, whenever you have fatter dividends and a lower correlation to the rest of the market, you have a stock that can be relied upon when stocks collectively fly south. With a below-average beta of 0.77 and an above-average yield of 3.44%, there’s a lot to love about the low-cost ETF, which, I think, is incredibly underrated. What kind of stocks and REITs comprise the SCHD ETF? The REITs, utilities, and consumer staples comprise close to 55% of the portfolio. Indeed, these are sectors that tend to naturally sport lower betas and higher yields. With names such as Crown Castle (NYSE:CCI) and Verizon (NYSE:VZ) among the top holdings (I’ve praised both dividend plays in prior pieces), I do view the defensive ETF as a fine choice for those looking to construct a “SWAN” portfolio while the price of admission is cheap, with the SCHD shares only recently falling into correction territory. Finally, the SCHD has a very reasonable 14.7 times forward price-to-earnings (P/E) multiple, making it magnitudes cheaper than the S&P 500. Though the management fee of 0.30% is higher than your run-of-the-mill S&P 500 ETF, I think the slightly higher fee is worth paying up for, given the unique exposure you’ll get and the likely limited downside come the next market-wide spill. Vanguard Total Bond Market Index Fund (BND) If you really want a great night’s rest, adding some bond exposure to your portfolio may be a good idea. The Vanguard Total Bond Market Index Fund (NASDAQ:BND) is a go-to for those who want simplicity and broad diversification across the investment-grade U.S. bond market. With a monthly payout and a rock-bottom expense ratio (0.03%), the BND is an easy buy for those looking to beef up the bond portion of their portfolio. At the time of this writing, the BND sports a 3.75% yield, which is pretty standard these days. For investors seeking to minimize fees and spread bets across a wide range of maturities, perhaps there is no better one-stop shop to pick up for the summer. While the BND won’t juice your returns, it can help you worry less about your portfolio once the stock market encounters its next big rough patch. As always, younger investors, even those who are easily started, should have a preference for stocks over bonds. Either way, a small amount in bonds, cash and even CDs is never a bad idea, especially for those who have a lower tolerance for risk. The post The ‘Sleep-Well-At-Night’ Portfolio: Monthly Income With Near-Zero Drama appeared first on 24/7 Wall St.. https://247wallst.com - 1 week ago
Buy These 2 REITs Before Wall Street Wakes Up The REIT market is often slow to react to big changes. This can result in great opportunities for active investors. I present two undervalued REITs that I am buying ahead of the crowd. seekingalpha.com - 2 weeks ago
Why Investors Need to Take Advantage of These 2 Finance Stocks Now Investors looking for ways to find stocks that are set to beat quarterly earnings estimates should check out the Zacks Earnings ESP. zacks.com - 3 weeks ago
REITweek Conference: Fresh Data On All Things REIT REITweek 2025 highlighted a massive disconnect between public REIT prices and private real estate values, with most sectors trading at steep NAV discounts. Management teams are aggressively pursuing share buybacks, capitalizing on the undervaluation to drive immediate NAV and AFFO/share accretion. The best opportunities are in shopping centers, industrial, farmland, and timberland—sectors with rising property values, strong fundamentals, and highly transactable assets. seekingalpha.com - 4 weeks ago
Crown Castle Stock Up 10.5% Year to Date: Will the Trend Continue? CCI gains 10.5% YTD as tower demand surges, but dividend cuts and industry risks raise investor caution. zacks.com - 1 month ago
Crown Castle Inc. (CCI) Presents at Nareit REITweek: 2025 Investor Conference Transcript Crown Castle Inc. (NYSE:CCI ) Nareit REITweek: 2025 Investor Conference Call June 4, 2025 2:45 PM ET Company Participants Daniel K. Schlanger - Interim President & CEO Sunit S. seekingalpha.com - 1 month ago
The 5 Highest-Yielding S&P 500 Dividend Stocks Are Passive Income Home Runs Passive income is characterized by its ability to generate revenue without requiring the earner's continuous active effort, making it a desirable financial strategy for those seeking to diversify their income streams or achieve financial independence. 247wallst.com - 1 month ago
Why Is Crown Castle (CCI) Down 5.6% Since Last Earnings Report? Crown Castle (CCI) reported earnings 30 days ago. What's next for the stock? zacks.com - 1 month ago
Should You Buy Crown Castle For Its Yield? Crown Castle's shift to a pure-play tower REIT and fiber asset sales will strengthen its balance sheet but reduce business diversification and increase customer concentration. Despite a dividend cut, CCI still offers an attractive 4.2% yield, higher than peers, though future dividend growth is expected to be modest. Ongoing Sprint lease churn and management uncertainty, including a CEO search, add risk and limit near-term growth prospects. seekingalpha.com - 1 month ago
8. Profile Summary

Crown Castle Inc. CCI

image
COUNTRY US
INDUSTRY REIT - Specialty
MARKET CAP $ 44.8 B
Dividend Yield 1.52%
Description 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.
Contact 1220 Augusta Drive, Houston, TX, 77057-2261 https://www.crowncastle.com
IPO Date Aug. 18, 1998
Employees 3900
Officers Mr. Sunit S. Patel C.F.A. Executive Vice President & Chief Financial Officer Mr. Christopher D. Levendos Executive Vice President & Chief Operating Officer of Fiber Ms. Catherine Piche Executive Vice President & Chief Operating Officer of Towers Ms. Fiona McKone Vice President of Communications & Marketing Mr. Daniel K. Schlanger Interim President & Chief Executive Officer Ms. Karen Rohrkemper Senior Vice President of Implementation & Operations Kris Hinson Vice President of Corporate Finance & Treasurer Mr. Robert Sean Collins Principal Accounting Officer, Vice President & Controller Jeff Baker Senior Vice President of Fiber Sales & Marketing Mr. Edward B. Adams Jr. Executive Vice President & General Counsel