REIT - Specialty · NYSE
Current Price
$85.87
Intrinsic Value
Use the calculator below to estimate
Run a full DCF analysis on Crown Castle Inc. with auto-filled fundamentals, adjustable assumptions, and sensitivity heatmap.
Open DCF Calculator for CCICrown 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.
ROIC (TTM)
6.7%
ROE (TTM)
-65.9%
FCF Yield
7.27%
Based on trailing twelve-month data, CCI shows a free cash flow per share of N/A and a ROIC of 6.7%, key inputs for stock valuation using the DCF method. The P/FCF ratio of N/A and FCF yield of 7.27% are important context metrics when evaluating CCI's stock valuation relative to peers.
The intrinsic value of CCI depends on assumptions about future growth rate, discount rate (WACC), and terminal value. A DCF model discounts projected free cash flows back to present value — small changes in WACC can shift the estimate by 20% or more, which is why sensitivity analysis is essential.
Whether CCI is undervalued depends on comparing the DCF-derived intrinsic value to the current market price of $85.87. A positive margin of safety (intrinsic value above market price) suggests potential undervaluation, but the degree of confidence depends on the reliability of your growth and discount rate assumptions.
To perform a DCF valuation on Crown Castle Inc.: (1) Start with the trailing free cash flow per share as the base, (2) project future FCF growth over 5-10 years based on REIT - Specialty industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting CCI's risk profile, and (4) add a terminal value for cash flows beyond the projection period.
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For Crown Castle Inc., this means projecting how much free cash flow the REIT - Specialty will produce over the next 5-10 years, then discounting those amounts to today's dollars. CCI's ROIC of 6.7% suggests the company may face challenges generating returns above its cost of capital.
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For CCI, the capital structure and equity risk premium determine WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%.
