US · CCI
Crown Castle Inc.
- Sector
- Real Estate · REIT - Specialty
- Headquarters
- Houston, TX 77057-2261
- Website
- crowncastle.com
Price · as of 2025-12-31
$89.26
Market cap 38.99B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $100.49 | +12.58% |
| Intrinsic Value(DCF) | $36.14 | -59.51% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $33.67 | $31.39 | $18.74 | $4.29 | $9.63 |
| 2012 | $44.41 | $35.98 | $10.59 | $2.50 | $17.52 |
| 2013 | $46.17 | $35.19 | $1.75 | $7.50 | $3.79 |
| 2014 | $53.85 | $43.36 | $0.49 | $0.00 | $27.00 |
| 2015 | $56.64 | $47.46 | $0.73 | $0.00 | $16.61 |
| 2016 | $62.08 | $48.52 | $2.02 | $0.00 | $15.55 |
| 2017 | $79.32 | $69.06 | $2.73 | $0.00 | $15.68 |
| 2018 | $89.88 | $74.75 | $2.32 | $0.00 | $49.99 |
| 2019 | $123.70 | $107.81 | $0.00 | $0.00 | $31.44 |
| 2020 | $125.87 | $115.28 | $0.00 | $0.00 | $23.64 |
| 2021 | $141.88 | $123.83 | $0.00 | $0.00 | $41.50 |
| 2022 | $107.59 | $116.51 | $0.00 | $0.00 | $69.19 |
| 2023 | $101.20 | $119.41 | $0.74 | $0.00 | $28.14 |
| 2024 | $92.94 | $85.35 | $0.00 | $0.00 | $0.00 |
| 2025 | $89.53 | $100.49 | $0.87 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Crown Castle Inc.'s (CCI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $100.49
- Current price
- $89.26
- AI upside
- +12.58%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$36.14
-59.51% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CCI | Crown Castle Inc. | $89.26 | 38.99B | +13% | -60% | — | — | 87.72 | -23.82 | 9.13 | 24.66 | — | -5.11 | 66.07% | 48.75% | 10.41% | -50.23% | 7.19% | 1.38% | -18.08 | 2.17 | 0.26 | 0.14 | 10.59 | -11136.00% | -3506.00% | 6705.00% | 7.38% | 0.68 | 10.08% | 5.34% | 468.50% | 5.91% | 32.82 | 23.74 | 16.00 | 0.04 |
| CBRE | CBRE Group, Inc. | $147.66 | 43.94B | -42% | -61% | -83% | -45% | 37.36 | 4.87 | 1.07 | 19.88 | 165.22 | -37.75 | 14.97% | 3.19% | 2.85% | 13.38% | 6.91% | 4.19% | 1.13 | 5.80 | 1.09 | 1.01 | 3.15 | 2261.00% | 1337.00% | -2004.00% | 2.76% | 0.13 | 7.95% | 0.00% | 0.00% | 2.24% | 39.68 | 43.04 | 1.27 | 3.17 |
| EXR | Extra Space Storage Inc. | $151.03 | 31.89B | -26% | -60% | — | -72% | 31.63 | 2.41 | 9.57 | 19.54 | 227.60 | 2.44 | 28.43% | 44.09% | 28.84% | 7.47% | 5.19% | 3.52% | 1.11 | 2.34 | 1.28 | 1.28 | 6.14 | 1390.00% | 119.00% | -203.00% | 5.66% | 1.33 | 6.64% | 4.25% | 134.40% | 4.71% | 31.68 | 25.79 | 13.97 | 1.53 |
| IRM | Iron Mountain Incorporate… | $108.33 | 32.05B | -12% | -57% | — | -91% | 214.06 | -33.22 | 4.72 | 24.71 | — | -4.32 | 25.69% | 20.36% | 2.09% | -20.52% | 6.03% | 0.76% | -19.42 | 1.69 | 0.74 | 0.61 | 9.07 | -1967.00% | 1223.00% | 4175.00% | -2.86% | 0.51 | -5.54% | 2.82% | 603.90% | 2.82% | 36.63 | -55.26 | 7.46 | 1.05 |
| PSA | Public Storage | $307.06 | 53.89B | -25% | -48% | — | -64% | 30.36 | 5.90 | 11.31 | 19.87 | — | 6.06 | 24.96% | 46.73% | 36.99% | 18.96% | 11.93% | 8.99% | 1.11 | 7.40 | 0.75 | 0.75 | 3.06 | -1532.00% | 274.00% | 697.00% | 5.31% | 5.20 | 15.33% | 4.22% | 128.20% | 4.22% | 28.61 | 22.26 | 13.37 | 3.53 |
| SBAC | SBA Communications Corpor… | $201.16 | 21.44B | -31% | -56% | — | -37% | 20.80 | -4.39 | 7.58 | 12.69 | 50.46 | -2.76 | 47.94% | 54.91% | 37.43% | -20.59% | 27.81% | 8.92% | -0.90 | 3.30 | 0.29 | 0.16 | 2.04 | 4121.00% | 506.00% | -363.00% | 5.00% | 0.48 | 22.60% | 2.25% | 46.70% | 58.39% | 16.44 | 23.83 | 9.03 | 0.39 |
| SPG | Simon Property Group, Inc… | $203.85 | 66.55B | -24% | -58% | -57% | +2% | 14.31 | 12.72 | 10.41 | 12.04 | 15.10 | 12.72 | 85.72% | 49.89% | 72.51% | 113.56% | 10.53% | 12.68% | 5.60 | 3.26 | 0.16 | 0.16 | 3.61 | 9477.00% | 672.00% | 540.00% | 4.87% | 0.38 | 10.77% | 0.00% | 0.00% | 0.34% | 29.79 | 29.34 | 14.86 | 1.15 |
| VICI | VICI Properties Inc. | $30.21 | 32.29B | +3% | -60% | -57% | +3% | — | 1.16 | 8.05 | 8.68 | — | 1.16 | 99.15% | 91.05% | 69.28% | 0.00% | 10.29% | 0.00% | 0.00 | 4.46 | 2.55 | 2.55 | -0.15 | 195.00% | 408.00% | 567.00% | 7.78% | 10.51 | 7.08% | 5.75% | — | 60.61% | 8.67 | 12.61 | 7.90 | 1.48 |
About Crown Castle Inc.
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.
- CEO
- Christian H. Hillabrant
- Employees
- 3.9K
- Beta
- 0.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($36.14 ÷ $89.26) − 1 = -59.51% (DCF, example).