Crown Castle Inc. (CCI)
REIT - Specialty · Real Estate · $35.8B
Intrinsic Value (Consensus)
$17.32
Current Price
$82.07
Margin of Safety
-78.9%
78.9% Above Intrinsic Value
Value: $17
Price: $82
Valuation Model Estimates
Current Price: $82.07
DCF (Discounted Cash Flow)
$93.78
Graham Number
$19.22
Earnings Power Value
$9.81
Relative Value (P/E)
$20.20
Dividend Discount Model
$20.05
Consensus Value
$17.32
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
42
Profitability
15/25
Strength
13/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 343% (above 200% is risky)
Solid dividend yield (5.3%)
Key Financials
- EPS (TTM)
- $1.01
- EPS (Forward)
- $1.06
- Book Value
- $16.26
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 6.3%
- Debt/Equity
- 343%
- Revenue Growth
- 2.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- 5.3%
- Beta
- 0.95
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-21
Source: Yahoo Finance