CCI

NYSE

CROWN CASTLE INC.

Real Estate, Telecom Tower REITs

$75.59

close 7 Aug 2026

-27.16%

52-week change

$32.20B

market cap

$69.72

$104.64

52-week range

Expected price

$66.92 – $81.79

Current price

$75.59

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)38.37x

P/S (TTM)7.74x

P/B-9.85x

EV/EBITDA (TTM)18.54x

FCF yield (TTM)7.47%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average43.97x

P/E, sector median34.68x*

Price at 5-year median P/E$72.88*

Indicated dividend yield5.63%

Forward — analyst consensus

Forward P/E (FY2026)32.97x*

Forward P/E (FY2027)26.01x

Forward PEG1.23*

Consensus EPS FY2026 (7 analysts)$2.29

EPS growth (FY2026→FY2027)26.76%

Revenue growth (FY2026)-5.23%

Street view

Price target (mean)$95.47*

Target upside26.30%

Ratings (buy / hold / sell)11 / 11 / 0

FY2026 EPS revisions, 30d (up / down)2 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +14.97%10Y CAGR +12.50%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$75.59

Cash & equivalents$1.04B

Total debt$18.24B

Shares outstanding426.00M

Result

DCF price per share$237.31

Current price$75.59

Margin of safety+213.95%

PV of years 1–10$34.49B

PV of terminal value$83.80B

Equity value$101.09B

Market-implied growth+3.74%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$2.77B	$3.18B	$3.66B	$4.20B	$4.83B	$5.56B	$6.39B	$7.34B	$8.44B	$9.71B	$180.93B
PV	$2.56B	$2.73B	$2.90B	$3.09B	$3.29B	$3.50B	$3.73B	$3.97B	$4.22B	$4.50B	$83.80B

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026