CCI

Crown Castle Inc.

Real EstateREIT - SpecialtyNASDAQ

$77.35

-$6.89 (-8.90%)today

Conviction

0/ 10

Fair Value$98.81

Upside+27.74%

Signal0

Market Cap$34.8B

52W Range$75.96–$115.76

Next EarningsApr 22

Price History

FAIR VALUE ANALYSISMonte Carlo · 5,000 runs · 99% valid

Fair Value$38.48

Current Price$78.59

Upside / Down-51.0%

P(Undervalued)0.0%

P(20%+ Up)0.0%

P(15%+ Down)99.9%

Fair Value Distribution — percentile bands

0.0% of simulations place fair value above current price

WHAT IS PRICED IN

Revenue-Based Reverse DCF

10.1%/yr

±3.6% · revenue growth to justify current price

FCF-Based Reverse DCF

10.0%/yr

±2.9% · FCF growth to justify current price

THE GAP

Market pricing margin expansion or capex normalization

KEY VALUE DRIVERS

Spearman correlation — what moves this valuation most

Quick Take

Crown Castle Inc.

Trailing P/E31.6x

Forward P/E27.2x

P/S8.2x

EPS (TTM)$2.52

Analyst Target$98.81

Analyst Upside27.7%

No Eagle analysis yet. Request a full review including conviction score, bull/bear cases, and thesis.

Bull Case

No analysis yet

Bear Case

No analysis yet

Research Feed

sec_10kMar 2

Conviction: unchanged

CCI 2025: Fiber Divestion Impacts, Core Tower Business Pressured by DISH Default

CCI 2025 10-K shows core tower business under pressure from T-Mobile consolidation headwinds and DISH default (M revenue impact in 2026). Fiber divesture for .5B (closing H1 2026) allows debt paydown,...