The Discounted Cash Flow (DCF) valuation of Crown Castle International Corp (CCI) is 124.70 USD. With the latest stock price at 100.56 USD, the upside of Crown Castle International Corp based on DCF is 24.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.8% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 44.07 - 1,317.70 | 124.70 |
| Upside | -56.2% - 1210.4% | 24.0% |