CCI Intrinsic Valuation and Fundamental Analysis - Crown Castle International Corp - Alpha Spread

Crown Castle International Corp
NYSE:CCI

Watchlist Manager
Crown Castle International Corp Logo
Crown Castle International Corp
NYSE:CCI
Watchlist
Price: 115.87 USD -1.62% Market Closed
Market Cap: 50.3B USD
Have any thoughts about
Crown Castle International Corp?
Write Note

Intrinsic Value

The intrinsic value of one CCI stock under the Base Case scenario is 106.16 USD. Compared to the current market price of 115.87 USD, Crown Castle International Corp is Overvalued by 8%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CCI Intrinsic Value
106.16 USD
Overvaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Crown Castle International Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CCI based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about CCI?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Crown Castle International Corp

Provide an overview of the primary business activities
of Crown Castle International Corp.

What unique competitive advantages
does Crown Castle International Corp hold over its rivals?

What risks and challenges
does Crown Castle International Corp face in the near future?

Has there been any significant insider trading activity
in Crown Castle International Corp recently?

Summarize the latest earnings call
of Crown Castle International Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Crown Castle International Corp.

Provide P/S
for Crown Castle International Corp.

Provide P/E
for Crown Castle International Corp.

Provide P/OCF
for Crown Castle International Corp.

Provide P/FCFE
for Crown Castle International Corp.

Provide P/B
for Crown Castle International Corp.

Provide EV/S
for Crown Castle International Corp.

Provide EV/GP
for Crown Castle International Corp.

Provide EV/EBITDA
for Crown Castle International Corp.

Provide EV/EBIT
for Crown Castle International Corp.

Provide EV/OCF
for Crown Castle International Corp.

Provide EV/FCFF
for Crown Castle International Corp.

Provide EV/IC
for Crown Castle International Corp.

Show me price targets
for Crown Castle International Corp made by professional analysts.

What are the Revenue projections
for Crown Castle International Corp?

How accurate were the past Revenue estimates
for Crown Castle International Corp?

What are the Net Income projections
for Crown Castle International Corp?

How accurate were the past Net Income estimates
for Crown Castle International Corp?

What are the EPS projections
for Crown Castle International Corp?

How accurate were the past EPS estimates
for Crown Castle International Corp?

What are the EBIT projections
for Crown Castle International Corp?

How accurate were the past EBIT estimates
for Crown Castle International Corp?

Compare the revenue forecasts
for Crown Castle International Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Crown Castle International Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Crown Castle International Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Crown Castle International Corp compared to its peers.

Compare the P/E ratios
of Crown Castle International Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Crown Castle International Corp with its peers.

Analyze the financial leverage
of Crown Castle International Corp compared to its main competitors.

Show all profitability ratios
for Crown Castle International Corp.

Provide ROE
for Crown Castle International Corp.

Provide ROA
for Crown Castle International Corp.

Provide ROIC
for Crown Castle International Corp.

Provide ROCE
for Crown Castle International Corp.

Provide Gross Margin
for Crown Castle International Corp.

Provide Operating Margin
for Crown Castle International Corp.

Provide Net Margin
for Crown Castle International Corp.

Provide FCF Margin
for Crown Castle International Corp.

Show all solvency ratios
for Crown Castle International Corp.

Provide D/E Ratio
for Crown Castle International Corp.

Provide D/A Ratio
for Crown Castle International Corp.

Provide Interest Coverage Ratio
for Crown Castle International Corp.

Provide Altman Z-Score Ratio
for Crown Castle International Corp.

Provide Quick Ratio
for Crown Castle International Corp.

Provide Current Ratio
for Crown Castle International Corp.

Provide Cash Ratio
for Crown Castle International Corp.

What is the historical Revenue growth
over the last 5 years for Crown Castle International Corp?

What is the historical Net Income growth
over the last 5 years for Crown Castle International Corp?

What is the current Free Cash Flow
of Crown Castle International Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Crown Castle International Corp.

Business Breakdown

Crown Castle International Corp., a vital player in the telecommunications infrastructure landscape, specializes in providing the backbone for wireless communications throughout the United States. With an extensive portfolio of over 40,000 cell towers and approximately 85,000 miles of fiber-optic networks, Crown Castle plays a crucial role in supporting the growing demand for mobile data. As the shift to 5G technology accelerates, the company stands poised to benefit significantly, as more carriers invest in expanding their networks to enhance customer experience. By focusing on long-term partnerships with major wireless carriers, Crown Castle has established a stable and predictable revenue...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Crown Castle International Corp

Current Assets 1.1B
Cash & Short-Term Investments 155m
Receivables 549m
Other Current Assets 377m
Non-Current Assets 37.2B
PP&E 21.6B
Intangibles 13.1B
Other Non-Current Assets 2.5B
Current Liabilities 2.5B
Accounts Payable 225m
Accrued Liabilities 895m
Other Current Liabilities 1.4B
Non-Current Liabilities 30.1B
Long-Term Debt 22.9B
Other Non-Current Liabilities 7.2B
Efficiency

Earnings Waterfall
Crown Castle International Corp

Revenue
6.6B USD
Cost of Revenue
-1.9B USD
Gross Profit
4.7B USD
Operating Expenses
-2.5B USD
Operating Income
2.3B USD
Other Expenses
-1.1B USD
Net Income
1.2B USD

Free Cash Flow Analysis
Crown Castle International Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Crown Castle delivered solid Q2 performance across all business segments and maintained its full-year 2024 guidance. Despite several noncash and onetime items reducing site rental revenues by $106 million, Crown Castle expects organic revenue growth of 4.5% for towers. Small cell revenues, predicted to grow 15% (10% excluding nonrecurring items), benefit from an expected 11,000 to 13,000 new billable nodes this year. The fiber segment, seeing profitable growth, anticipates 3% organic revenue growth annually. With ongoing cost reductions and optimized capital expenditure, Crown Castle aims for operational efficiency and long-term shareholder value.

What is Earnings Call?
Fundamental Scores

CCI Profitability Score
Profitability Due Diligence

Crown Castle International Corp's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Year Average ROE
62/100
Profitability
Score

Crown Castle International Corp's profitability score is 62/100. 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 15/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
15/100
Solvency
Score

Crown Castle International Corp's solvency score is 15/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CCI Price Targets Summary
Crown Castle International Corp

Wall Street analysts forecast CCI stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CCI is 113.54 USD with a low forecast of 86.86 USD and a high forecast of 133.35 USD.

Lowest
Price Target
86.86 USD
25% Downside
Average
Price Target
113.54 USD
2% Downside
Highest
Price Target
133.35 USD
15% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CCI?

Click here to dive deeper.

Shareholder Yield

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?

Shareholder Yield
Want to learn more about CCI dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

CCI Price
Crown Castle International Corp

1M 1M
+6%
6M 6M
+11%
1Y 1Y
+19%
3Y 3Y
-35%
5Y 5Y
-8%
10Y 10Y
+99%
Annual Price Range
115.87
52w Low
85.89
52w High
120.25
Price Metrics
Average Annual Return 5.3%
Standard Deviation of Annual Returns 28.63%
Max Drawdown -57%
Shares Statistics
Market Capitalization 50.1B USD
Shares Outstanding 434 523 008
Percentage of Shares Shorted 1.45%

Competitive Landscape

Ownership

CCI Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

CCI News

Other Videos

Profile

Crown Castle International Corp Logo
Crown Castle International Corp

Country

United States of America

Industry

Real Estate

Market Cap

50.1B USD

Dividend Yield

5.4%

Description

Crown Castle International Corp. is a real estate investment trust company, which engages in the provision of access to wireless infrastructure via long-term contacts. The company is headquartered in Houston, Texas and currently employs 5,000 full-time employees. Its segments include Towers and Fiber. The Towers segment provides access, including space or capacity, to its towers, which are geographically dispersed throughout the United States. The Towers segment also reflects certain ancillary services relating to the Company's towers, predominately consisting of site development services and installation services. The Fiber segment provides access, including space or capacity, to its fiber primarily supporting small cell networks and fiber solutions geographically dispersed throughout the United States. Its business is providing access, including space or capacity, to its shared communications infrastructure via long-term contracts in various forms. The firm has approximately 40,000 towers and other structures, such as rooftops (towers), and 80,000 route miles of fiber, primarily supporting small cell networks (small cells) and fiber solutions.

Contact

TEXAS
Houston
8020 Katy Freeway
+17135703000.0
www.crowncastle.com

IPO

1998-08-18

Employees

5 000

Officers

See Also

Discover More
What is the Intrinsic Value of one CCI stock?

The intrinsic value of one CCI stock under the Base Case scenario is 106.16 USD.

Is CCI stock undervalued or overvalued?

Compared to the current market price of 115.87 USD, Crown Castle International Corp is Overvalued by 8%.

Back to Top