
Crown Castle International Corp
NYSE:CCI

Intrinsic Value
The intrinsic value of one
CCI
stock under the Base Case scenario is
103.56
USD.
Compared to the current market price of 103.81 USD,
Crown Castle International Corp
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Crown Castle International Corp
Fundamental Analysis

Heightened carrier consolidation could reduce Crown Castle’s site leasing revenue if merged wireless operators rationalize their tower footprints, particularly in regions where overlapping infrastructure is no longer necessary.
The rapid rollout of 5G and continued densification of wireless networks should drive sustained demand for Crown Castle’s tower sites and small-cell infrastructure, fueling long-term growth in leasing revenues.

Revenue & Expenses Breakdown
Crown Castle International Corp
Balance Sheet Decomposition
Crown Castle International Corp
Current Assets | 1.1B |
Cash & Short-Term Investments | 119m |
Receivables | 654m |
Other Current Assets | 317m |
Non-Current Assets | 31.6B |
PP&E | 21.3B |
Intangibles | 7.9B |
Other Non-Current Assets | 2.4B |
Free Cash Flow Analysis
Crown Castle International Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Crown Castle International Corp
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
4.7B
USD
|
Operating Expenses
|
-2.4B
USD
|
Operating Income
|
2.3B
USD
|
Other Expenses
|
-6.2B
USD
|
Net Income
|
-3.9B
USD
|
CCI Profitability Score
Profitability Due Diligence
Crown Castle International Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Crown Castle International Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
CCI Solvency Score
Solvency Due Diligence
Crown Castle International Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Score
Crown Castle International Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CCI Price Targets Summary
Crown Castle International Corp
According to Wall Street analysts, the average 1-year price target for
CCI
is 112.92 USD
with a low forecast of 90.9 USD and a high forecast of 129.15 USD.
Dividends
Current shareholder yield for CCI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CCI
stock under the Base Case scenario is
103.56
USD.
Compared to the current market price of 103.81 USD,
Crown Castle International Corp
is
Fairly Valued.