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)
$10.44
Method range
$10.44 – $125.10
median $53.41
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 | $10.44 | -86.52% |
| Exit multiple | $125.10 | +61.42% |
| Analyst target | $93.00 | +20.00% |
| Graham number | $13.81 | -82.18% |
- Forward DCF$10.44
- Exit multiple$125.10
- Analyst target$93.00
- Graham number$13.81
Stock price
$77.50
EPS (TTM)
$2.46
5Y EPS CAGR
-15.4%
Fair value @ hist. growth
$10.44
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 EPS growth
12.9%
per year over your projection horizon
Margin of safety -642.0% vs hist-growth DCF
Historical 5Y CAGR
-15.4%
Your model implies
12.9%
Next-year analyst consensus
-17.4%
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.
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% |
|---|---|---|---|---|---|
| 7.5% | 9.6% | 8.8% | 8.0% | 7.1% | 6.0% |
| 8.5% | 11.9% | 11.3% | 10.5% | 9.8% | 8.9% |
| 9.5% | 14.0% | 13.5% | 12.9% | 12.2% | 11.5% |
| 10.5% | 16.1% | 15.5% | 15.0% | 14.4% | 13.8% |
| 11.5% | 18.0% | 17.5% | 17.0% | 16.5% | 16.0% |
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.
PEG
0.25
Low vs growth
Net debt
$29.3B
Total debt − cash
Beta
0.97
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.