Fair value (multi-method)
Four independent methods triangulate what CCI is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$10.49
Method range
$10.49 – $122.24
median $60.16
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $10.49 | -88.90% |
| Exit multiple | $122.24 | +29.37% |
| Analyst target | $106.50 | +12.71% |
| Graham number | $13.81 | -85.38% |
- Forward DCF$10.49
- Exit multiple$122.24
- Analyst target$106.50
- Graham number$13.81
Stock price
$94.49
FCF / share (TTM)
$1.04
3Y FCF CAGR
17.5%
Fair value @ hist. growth
$48.06
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
26.7%
per year over your projection horizon
Margin of safety -96.6% vs hist-growth DCF
Historical 3Y CAGR
17.5%
Your model implies
26.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 17% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.3% | 22.9% | 22.0% | 20.9% | 19.7% | 18.4% |
| 8.3% | 25.7% | 24.9% | 24.0% | 23.0% | 21.9% |
| 9.3% | 28.2% | 27.5% | 26.7% | 25.9% | 25.0% |
| 10.3% | 30.6% | 30.0% | 29.3% | 28.6% | 27.8% |
| 11.3% | 32.9% | 32.3% | 31.7% | 31.1% | 30.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$29.3B
Total debt − cash
Beta
0.95
Vs market benchmark
Frequently asked questions
Crown Castle (CCI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation