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 2024-05-16 pm EDT 		5-day change 1st Jan Change
104 USD +0.48% Intraday chart for Crown Castle Inc. +4.14% -9.70%
May. 14 Crown Castle Shareholders Advised by Glass Lewis to Vote for Boots Capital Nominees, Boots Capital Says MT
May. 13 Institutional Shareholder Services Supports Crown Castle Board Nominees 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 44,982 - -
Enterprise Value (EV) 1 77,026 87,706 110,555 80,312 72,773 68,850 69,921 70,849
P/E ratio 79 x 67.7 x 82.5 x 35.1 x 33.3 x 36.1 x 40.3 x 38.5 x
Yield 3.22% 3.1% 2.62% 4.41% 5.43% 6.02% 6.03% 6.15%
Capitalization / Revenue 10.2 x 11.8 x 14.2 x 8.41 x 7.16 x 6.83 x 6.9 x 6.64 x
EV / Revenue 13.3 x 15 x 17.4 x 11.5 x 10.4 x 10.5 x 10.7 x 10.5 x
EV / EBITDA 23.3 x 23.7 x 29 x 18.5 x 16.5 x 16.6 x 17.1 x 16.6 x
EV / FCF 120 x 61.3 x 70.9 x 51.2 x 42.8 x 49 x 54.5 x 55.2 x
FCF Yield 0.83% 1.63% 1.41% 1.95% 2.34% 2.04% 1.83% 1.81%
Price to Book 5.63 x 7.25 x 10.9 x 7.88 x 7.83 x 8.27 x 10.1 x 9.97 x
Nbr of stocks (in thousands) 415,768 431,298 432,203 433,048 433,689 434,523 - -
Reference price 2 142.2 159.2 208.7 135.6 115.2 104.0 104.0 104.0
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 6,586 6,518 6,779
EBITDA 1 3,304 3,706 3,816 4,340 4,415 4,151 4,087 4,261
EBIT 1 1,562 1,863 2,001 2,425 2,369 2,206 2,185 2,369
Operating Margin 27.06% 31.9% 31.56% 34.71% 33.93% 33.49% 33.52% 34.94%
Earnings before Tax (EBT) 1 884 1,076 1,179 1,691 1,528 1,276 1,164 1,161
Net income 1 750 999 1,096 1,675 1,502 1,248 1,119 1,164
Net margin 12.99% 17.11% 17.29% 23.98% 21.52% 18.94% 17.17% 17.18%
EPS 2 1.800 2.350 2.530 3.860 3.460 2.883 2.582 2.700
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% 21.32% 19.68% 18.92%
FCF Conversion (EBITDA) 19.4% 38.61% 40.88% 36.13% 38.55% 33.83% 31.38% 30.09%
FCF Conversion (Net income) 85.47% 143.24% 142.34% 93.61% 113.32% 112.55% 114.58% 110.12%
Dividend per Share 2 4.575 4.930 5.460 5.980 6.260 6.266 6.272 6.399
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 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 2025 Q2
Net sales 1 1,654 1,742 1,734 1,746 1,764 1,773 1,867 1,667 1,674 1,641 1,619 1,652 1,671 1,574 1,600
EBITDA 1 984 1,095 1,078 1,077 1,090 1,104 1,188 1,047 1,076 1,036 1,015 1,046 1,066 983.9 1,001
EBIT 1 522 618 593 602 610 628 667 486 586 538 534.5 558.2 572.4 460.7 520.2
Operating Margin 31.56% 35.48% 34.2% 34.48% 34.58% 35.42% 35.73% 29.15% 35.01% 32.78% 33.02% 33.79% 34.25% 29.27% 32.51%
Earnings before Tax (EBT) 1 354 427 426 422 415 425 462 272 366 318 304.5 320.5 331.8 318.4 307.1
Net income 1 353 421 421 419 413 418 455 265 361 311 295.9 313.6 326.3 251.3 273.7
Net margin 21.34% 24.17% 24.28% 24% 23.41% 23.58% 24.37% 15.9% 21.57% 18.95% 18.28% 18.99% 19.52% 15.97% 17.1%
EPS 2 0.8100 0.9700 0.9700 0.9700 0.9500 0.9700 1.050 0.6100 0.8300 0.7100 0.6774 0.7229 0.7551 0.5880 0.6125
Dividend per Share 2 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 1.568
Announcement Date 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 23,868 24,939 25,867
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.425 x 5.14 x 5.329 x 4.971 x 5.168 x 5.75 x 6.103 x 6.07 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% 37%
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 38,608 37,291 35,544
Book Value Per Share 2 25.20 22.00 19.10 17.20 14.70 12.60 10.30 10.40
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 1,603 1,562 1,551
Capex / Sales 35.67% 27.81% 19.38% 18.75% 20.4% 24.33% 23.97% 22.87%
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
17
Last Close Price
104 USD
Average target price
112.3 USD
Spread / Average Target
+7.93%
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.
-9.70% 44.98B
AMERICAN TOWER CORPORATION Stock American Tower Corporation
-9.70% 89.67B
DIGITAL REALTY TRUST, INC. Stock Digital Realty Trust, Inc.
+7.71% 46.71B
IRON MOUNTAIN INCORPORATED Stock Iron Mountain Incorporated
+17.18% 24.14B
SBA COMMUNICATIONS CORPORATION Stock SBA Communications Corporation
-20.04% 21.74B
LAMAR ADVERTISING COMPANY Stock Lamar Advertising Company
+13.12% 12.45B
OUTFRONT MEDIA INC. Stock OUTFRONT Media Inc.
+7.88% 2.54B
KEPPEL DC REIT Stock Keppel DC REIT
-8.21% 2.2B
UNITI GROUP INC. Stock Uniti Group Inc.
-37.37% 911M
ARENA REIT Stock Arena REIT
+5.39% 902M
Other Specialized REITs
  1. Stock Market
  2. Equities
  3. CCI Stock
  4. Financials Crown Castle Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW