image
Real Estate - REIT - Specialty - NYSE - US
$ 98.21
-2.74 %
$ 42.8 B
Market Cap
-10.94
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CCI stock under the worst case scenario is HIDDEN Compared to the current market price of 98.2 USD, Crown Castle Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CCI stock under the base case scenario is HIDDEN Compared to the current market price of 98.2 USD, Crown Castle Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CCI stock under the best case scenario is HIDDEN Compared to the current market price of 98.2 USD, Crown Castle Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CCI

image
$115.0$115.0$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 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '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%
1.65 B REVENUE
-0.18%
-4.5 B OPERATING INCOME
-828.12%
-4.77 B NET INCOME
-1573.60%
877 M OPERATING CASH FLOW
25.46%
-273 M INVESTING CASH FLOW
8.08%
-680 M FINANCING CASH FLOW
-87.85%
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 0
Gross Profit 6.57 B
Operating Expenses 9.51 B
Operating Income -2.94 B
Other Expenses 965 M
Net Income -3.9 B
8b8b6b6b4b4b2b2b00(2b)(2b)(4b)(4b)7b07b(10b)(3b)(965m)(4b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
-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 5 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 $109 , with forecasts ranging from a low of $84 to a high of $128 .
CCI Lowest Price Target Wall Street Target
84 USD -14.47%
CCI Average Price Target Wall Street Target
109 USD 11.22%
CCI Highest Price Target Wall Street Target
128 USD 30.33%
Price
Max Price Target
Min Price Target
Average Price Target
1301301251251201201151151101101051051001009595909085858080May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.72% DIVIDEND YIELD
1.56 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
7.0007.0006.0006.0005.0005.0004.0004.0003.0003.0002.0002.0001.0001.0000.0000.0000.820.8850.951.051.1251.21.331.471.5651.5651.5650.820.8850.951.051.1251.21.331.471.5651.5650.820.8850.951.051.1251.21.331.471.5651.5650.8853.350.953.611.053.901.1254.281.24.581.334.931.475.461.5655.981.5656.261.5656.261.572015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Crown Castle Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
1.13 M USD 1
9-12 MONTHS
4.15 K USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Mousetraps: 9 High-Yield REITS With Potentially Unsafe Dividends The recent sell-off has increased the temptation to reach for some of the many high-yield REITs, but beware of "mousetrap" REITs with unsustainable dividends. Dividend safety is crucial; a cut can lead to plummeting share prices and reduced income, leaving investors with significant losses. Seeking Alpha Premium's Dividend Safety score helps identify risky REITs; grades range from A+ (safe) to F (high risk of cuts). seekingalpha.com - 6 days ago
Crown Castle Announces First Quarter 2025 Earnings Conference Call Details HOUSTON, April 03, 2025 (GLOBE NEWSWIRE) -- Crown Castle Inc. (NYSE: CCI) ("Crown Castle") plans to release its first quarter 2025 results on Wednesday, April 30, 2025, after the market closes. In conjunction with the release, Crown Castle has scheduled a conference call for Wednesday, April 30, 2025, at 5:00 p.m. eastern time. globenewswire.com - 1 week ago
Dividend Harvesting Portfolio Week 213: $21,300 Allocated, $2,128.72 In Projected Dividends Despite market volatility and a -2.8% GDP growth projection, I continue to invest, seeing short-term headwinds as opportunities for long-term gains. The Dividend Harvesting Portfolio's profitability declined by only -0.70% compared to the S&P 500's -2.8%, showcasing its resilience and effective diversification. Weekly capital allocation and reinvestment of dividends have increased the portfolio's forward projected annualized dividend income to $2,128.72, with a 25.18% return on invested capital. seekingalpha.com - 1 week ago
3 High-Yielding Dividend Stocks I'm Buying On This Market Selloff Market volatility remains high in 2025, and only seems to be picking up. 247wallst.com - 2 weeks ago
Countdown To Tariff Day Ahead of the April 2nd tariff unveiling, US equity markets were under renewed pressure this week on downbeat data showing a further dip in consumer confidence and hotter-than-expected PCE inflation. As a turbulent first quarter wraps up, the updated GDPNow - the Atlanta Fed's closely watched GDP tracking model - forecasts growth of -2.8% overall and -0.5% on a "gold-adjusted basis." Posting weekly declines for the seventh time in the past nine weeks, the S&P 500 finished lower by 1.5% - extending its drawdown to 9.3% from its record-highs. seekingalpha.com - 2 weeks ago
5 of the Highest-Yielding S&P 500 Stocks You Can Buy Now and Hold Forever The S&P 500, or Standard & Poor's 500, is a stock market index that tracks the performance of the 500 biggest companies in the United States. 247wallst.com - 2 weeks ago
State Of REITs: The 'Dark Age' Is Over While the S&P 500 and other major benchmarks entered "correction territory" this month for the first time since 2023, U.S. REITs have meaningfully outperformed the broader equity market since mid-January. The rebound follows a truly forgettable three-year period for REITs dating back to the start of the Fed's rate hiking cycle in which REITs have accumulated 40 percentage-points of underperformance. REITs remain as unloved as ever: The number of publicly listed REITs declined for a fourth-straight year in 2024. As an asset class, REITs are the single-largest "underweight" among institutional investors. seekingalpha.com - 2 weeks ago
Dividend Harvesting Portfolio Week 212: $21,200 Allocated, $2,083.57 In Projected Dividends The FOMC meeting provided clarity on future rate cuts, boosting market sentiment; the Dividend Harvesting Portfolio saw a 0.88% increase in profitability. The Dividend Harvesting Portfolio, with a 25.87% return on invested capital, generated $12.60 in week 212, raising forward annualized dividend income to $2,083.57. I added to NEOS NASDAQ-100 (R) High Income ETF and BlackRock Corporate High Yield Fund, anticipating bullish outcomes from Fed rate cuts and corporate debt appreciation. seekingalpha.com - 2 weeks ago
Final Trades: Chewy, Wabtec, Crown Castle and JPMorgan Chase The Investment Committee give you their top stocks to watch for the second half. youtube.com - 2 weeks ago
3 Must Buy Dividend Stocks to Protect You In the Donald Dip The recent stock market pullback sparked by Donald Trump's tariff threats has unnerved many investors, especially older ones who could hit the panic button if the latest relief rally runs out of steam. 247wallst.com - 2 weeks ago
Crown Castle Announces CEO Transition Daniel Schlanger, Current Executive Vice President and CFO, Appointed Interim President and CEO Search Underway to Identify Successor CEO Reaffirms All Recently Announced Financial Guidance and Capital Allocation Policies Highly Confident in Value-Maximizing Transformation into a Pure-Play US Tower Company HOUSTON, March 24, 2025 (GLOBE NEWSWIRE) -- Crown Castle Inc. (NYSE: CCI) (“Company” or “Crown Castle”) today announced that the Company's Board of Directors (Board) has appointed Dan Schlanger, Executive Vice President (EVP) and Chief Financial Officer (CFO), as interim Chief Executive Officer (CEO), effective immediately. Steven Moskowitz has been terminated as President and CEO. globenewswire.com - 2 weeks ago
How to Play CCI Stock After Q4 Earnings & Fiber Segment Sale News? Crown Castle Inc. CCI shares have rallied 13.8% after the tower REIT announced on March 13 that it had reached an agreement to sell its small cells and fiber solutions business for $8.5 billion, following a strategic review of its Fiber segment.  The Fiber segment transaction, which is expected to be closed in the first half of 2026, subject to certain closing norms and government and regulatory nods, will see EQT Active Core Infrastructure fund acquiring the small cells business and Zayo Group Holdings Inc. purchasing the fiber solutions business, each for $4.25 billion. zacks.com - 2 weeks ago
8. Profile Summary

Crown Castle Inc. CCI

image
COUNTRY US
INDUSTRY REIT - Specialty
MARKET CAP $ 42.8 B
Dividend Yield 1.72%
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 Ms. Catherine Piche Executive Vice President & Chief Operating Officer of Towers Mr. Edward B. Adams Jr. Executive Vice President & General Counsel Mr. Christopher D. Levendos Executive Vice President & Chief Operating Officer of Fiber