Crown Castle

CCI US Real Estate Telecom Tower REITs
S&P 500
$75.62
+2.37%
Delayed · cached 15 min

Fair value analysis

CCI
Crown Castle
Real EstateTelecom Tower REITs
$75.62
Close used for this calculation
$23.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability14/25
Returns5/25
Balance Sheet2/25
Efficiency9/25
Growth6/25
Weak
Quality radar
30Prof.14/25Ret.5/25Eff.9/25B.Sht2/25Growth6/25

Consensus fair value

$23.81
Above FV
▼ -68.5% against the close used
Model range $1.01 – $60.55
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$1.01Fair value$23.81Bull$60.55
FairClose
52-week traded range
52W low $73.6152W high $98.87

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Crown Castle closed at $75.62, 217.6% above the consensus fair value of $23.81 drawn from 9 valuation models.

Financial DNA score 30/100 — Weak. P/E of 74.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$18.93
-75.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$19.27
-74.5%
√(22.5 × EPS × BVPS)
EPS=1.01, BVPS=16.33 · outside Graham range (P/E 74.9, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
$20.20
-73.3%
EPS × 20x (sector P/E)
EPS=1.01, Sector P/E=20x
Peter Lynch (PEG)
$1.01
-98.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1.01, g=1%
EV/EBITDA
$1.43
-98.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.77B
Dividend Discount (DDM)
$60.55
-19.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.75, r=10%, g=2%
Book Value (P/B)
$7.61
-89.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16.33, ROE=6.3%, g=3%, r=10%
Reverse DCF
$75.62
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 25.1% | Historical: -1%
Margin of Safety
$14.60
-80.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.47, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.