Stock CCI CROWN CASTLE INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crown Castle Inc.

Equities

CCI

US22822V1017

Specialized REITs

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
93.58 USD -0.67% Intraday chart for Crown Castle Inc. -1.70% -18.76%
Apr. 25 Juniper misses revenue estimates on weak networking gear demand RE
Apr. 24 Crown Castle Solicits Proxies from Shareholders CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 59,101 68,658 90,218 58,739 49,957 40,662 - -
Enterprise Value (EV) 1 77,026 87,706 110,555 80,312 72,773 64,500 65,571 66,498
P/E ratio 79 x 67.7 x 82.5 x 35.1 x 33.3 x 32.5 x 36.3 x 35.1 x
Yield 3.22% 3.1% 2.62% 4.41% 5.43% 6.69% 6.7% 6.84%
Capitalization / Revenue 10.2 x 11.8 x 14.2 x 8.41 x 7.16 x 6.17 x 6.23 x 5.99 x
EV / Revenue 13.3 x 15 x 17.4 x 11.5 x 10.4 x 9.79 x 10 x 9.8 x
EV / EBITDA 23.3 x 23.7 x 29 x 18.5 x 16.5 x 15.5 x 16 x 15.6 x
EV / FCF 120 x 61.3 x 70.9 x 51.2 x 42.8 x 45.9 x 51.1 x 51.9 x
FCF Yield 0.83% 1.63% 1.41% 1.95% 2.34% 2.18% 1.96% 1.93%
Price to Book 5.63 x 7.25 x 10.9 x 7.88 x 7.83 x 7.44 x 9.04 x 7.13 x
Nbr of stocks (in thousands) 415,768 431,298 432,203 433,048 433,689 434,520 - -
Reference price 2 142.2 159.2 208.7 135.6 115.2 93.58 93.58 93.58
Announcement Date 2/26/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,773 5,840 6,340 6,986 6,981 6,588 6,526 6,787
EBITDA 1 3,304 3,706 3,816 4,340 4,415 4,152 4,091 4,268
EBIT 1 1,562 1,863 2,001 2,425 2,369 2,205 2,184 2,369
Operating Margin 27.06% 31.9% 31.56% 34.71% 33.93% 33.46% 33.46% 34.9%
Earnings before Tax (EBT) 1 884 1,076 1,179 1,691 1,528 1,273 1,163 1,153
Net income 1 750 999 1,096 1,675 1,502 1,245 1,117 1,147
Net margin 12.99% 17.11% 17.29% 23.98% 21.52% 18.9% 17.12% 16.9%
EPS 2 1.800 2.350 2.530 3.860 3.460 2.877 2.578 2.663
Free Cash Flow 1 641 1,431 1,560 1,568 1,702 1,404 1,283 1,282
FCF margin 11.1% 24.5% 24.61% 22.44% 24.38% 21.31% 19.65% 18.89%
FCF Conversion (EBITDA) 19.4% 38.61% 40.88% 36.13% 38.55% 33.82% 31.35% 30.04%
FCF Conversion (Net income) 85.47% 143.24% 142.34% 93.61% 113.32% 112.79% 114.78% 111.77%
Dividend per Share 2 4.575 4.930 5.460 5.980 6.260 6.264 6.271 6.398
Announcement Date 2/26/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,618 1,654 1,742 1,734 1,746 1,764 1,773 1,867 1,667 1,674 1,641 1,621 1,653 1,672 1,574
EBITDA 1 976 984 1,095 1,078 1,077 1,090 1,104 1,188 1,047 1,076 1,036 1,016 1,047 1,066 983.9
EBIT 1 526 522 618 593 602 610 628 667 486 586 538 531.8 557.3 571.9 460.7
Operating Margin 32.51% 31.56% 35.48% 34.2% 34.48% 34.58% 35.42% 35.73% 29.15% 35.01% 32.78% 32.8% 33.71% 34.2% 29.27%
Earnings before Tax (EBT) 1 358 354 427 426 422 415 425 462 272 366 318 302 319.6 331.5 318.4
Net income 1 351 353 421 421 419 413 418 455 265 361 311 294.1 313.2 324.8 251.3
Net margin 21.69% 21.34% 24.17% 24.28% 24% 23.41% 23.58% 24.37% 15.9% 21.57% 18.95% 18.14% 18.95% 19.42% 15.97%
EPS 2 0.8100 0.8100 0.9700 0.9700 0.9700 0.9500 0.9700 1.050 0.6100 0.8300 0.7100 0.6860 0.7152 0.7472 0.5860
Dividend per Share 2 1.330 1.470 1.470 1.470 1.470 1.565 1.565 1.565 1.565 1.570 1.565 1.568 1.568 1.568 1.568
Announcement Date 10/20/21 1/26/22 4/20/22 7/20/22 10/19/22 1/25/23 4/19/23 7/19/23 10/18/23 1/24/24 4/17/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 17,925 19,048 20,337 21,573 22,816 23,837 24,908 25,835
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.425 x 5.14 x 5.329 x 4.971 x 5.168 x 5.741 x 6.089 x 6.053 x
Free Cash Flow 1 641 1,431 1,560 1,568 1,702 1,404 1,283 1,282
ROE (net income / shareholders' equity) 6.8% 10% 12.4% 21.3% 21.7% 21.7% 24.7% 36.9%
ROA (Net income/ Total Assets) 2.1% 2.59% 2.82% 4.3% 3.88% 3.23% 3% 3.28%
Assets 1 35,633 38,613 38,904 38,981 38,724 38,523 37,225 35,020
Book Value Per Share 2 25.20 22.00 19.10 17.20 14.70 12.60 10.30 13.10
Cash Flow per Share 2 6.460 7.190 6.430 6.630 7.200 6.860 6.950 7.240
Capex 1 2,059 1,624 1,229 1,310 1,424 1,601 1,565 1,551
Capex / Sales 35.67% 27.81% 19.38% 18.75% 20.4% 24.3% 23.98% 22.84%
Announcement Date 2/26/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Crown Castle Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
18
Last Close Price
93.58 USD
Average target price
112.1 USD
Spread / Average Target
+19.75%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialized REITs

1st Jan change Capi.
CROWN CASTLE INC. Stock Crown Castle Inc.
-18.76% 40.66B
AMERICAN TOWER CORPORATION Stock American Tower Corporation
-20.47% 80.17B
EQUINIX, INC. Stock Equinix, Inc.
-9.16% 69.43B
DIGITAL REALTY TRUST, INC. Stock Digital Realty Trust, Inc.
+6.13% 44.6B
IRON MOUNTAIN INCORPORATED Stock Iron Mountain Incorporated
+10.77% 22.72B
SBA COMMUNICATIONS CORPORATION Stock SBA Communications Corporation
-22.65% 21.2B
LAMAR ADVERTISING COMPANY Stock Lamar Advertising Company
+7.61% 11.69B
OUTFRONT MEDIA INC. Stock OUTFRONT Media Inc.
+12.68% 2.61B
KEPPEL DC REIT Stock Keppel DC REIT
-12.82% 2.15B
UNITI GROUP INC. Stock Uniti Group Inc.
0.00% 1.39B
Other Specialized REITs
  1. Stock Market
  2. Equities
  3. CCI Stock
  4. Financials Crown Castle Inc.