The Discounted Cash Flow (DCF) valuation of Crown Castle International Corp (CCI) is 97.32 USD. With the latest stock price at 87.47 USD, the upside of Crown Castle International Corp based on DCF is 11.3%.
Based on the latest price of 87.47 USD and our DCF valuation, Crown Castle International Corp (CCI) is a buy. buying CCI stocks now will result in a potential gain of 11.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.8% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 34.87 - 581.34 | 97.32 |
| Upside | -60.1% - 564.6% | 11.3% |