Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
105.20 USD120.28 USD133.52 USD
-28.45%
120.28 USDCurrent price is 28.5% below the base model value.
C
Real EstateREIT - SpecialtyUnited States
CCI.US · Crown Castle Inc.
NYQ · US · USD
Latest price86.06 USD
30D+2.95%
Vs. base value+100%
Research summary
CCI.US latest organized financial period shows revenue declined -4.39% YoY and net income grew +111% YoY. Current price is about 86.06 USD, while the model base case is about 43.03 USD; the current price sits +100% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue4B USD
Net income444M USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price86.06 USD
Base value43.03 USD
Vs. base+100%
Price date2026/04/28
43.03 USD43.03 USD43.03 USD
+100%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
34.54 USD32.29 USD40.48 USD
+167%
32.29 USDCurrent price is 166.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.5%
Current price implies roughly -0.5% annualized FCF growth.
-0.5%Current price implies roughly -0.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
43.03 USD43.03 USD43.03 USD
+100%
43.03 USDCurrent price is 100% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 4B USD | 444M USD | 3B USD | 1.01 |
| 2024/12/30 | Annual | 4B USD | -4B USD | 3B USD | -8.98 |
| 2023/12/30 | Annual | 5B USD | 2B USD | 3B USD | 3.46 |
| 2022/12/30 | Annual | 7B USD | 2B USD | 2B USD | 3.86 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement