CCI Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

Crown Castle Inc
Crown Castle International Corp. (CCIC) owns, operates and leases shared wireless infrastructure, including towers and other structures, such as rooftops (towers); distributed antenna systems (DAS)(each such system is a network of antennas for the benefit of wireless carriers and is connected by fiber to communication hubs designed to facilitate wireless communications), and interests in land under third party towers in various forms (third party land interests) (unless the context otherwise suggests or requires, references herein to wireless infrastructure include towers, DAS and third party land interests). Its core business is renting space or physical capacity (collectively, space) on its towers, DAS and, to a lesser extent, third party land interests (collectively, site rental business) through long-term contracts in various forms, including license, sublease and lease agreements (collectively, contracts). In April 2012, it acquired NextG Networks, Inc.
Profit margin stands at 10.4%.
Current Price
$84.78
+4.89%GoodMoat Value
$99.85
17.8% undervaluedThe current price of $76.96 represents a significant 23% discount to the GoodMoat Target of $99.85, indicating a favourable margin of safety. However, the stock's high P/E of 75.5x and negative revenue growth present a complex valuation picture that requires careful scrutiny of underlying business quality.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →Crown Castle Inc (CCI) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Crown Castle Inc is $99.85. The current stock price is $84.78, suggesting the stock is 17.8% undervalued.
The price-to-earnings (P/E) ratio is 83.15. Price-to-sales ratio is 8.66. Enterprise value to EBITDA is 31.20. PEG ratio is -0.78.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Crown Castle Inc's intrinsic value.