The Discounted Cash Flow (DCF) valuation of Crown Castle International Corp (CCI) is 103.68 USD. With the latest stock price at 92.04 USD, the upside of Crown Castle International Corp based on DCF is 12.6%.
Based on the latest price of 92.04 USD and our DCF valuation, Crown Castle International Corp (CCI) is a buy. buying CCI stocks now will result in a potential gain of 12.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.1% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 37.70 - 622.89 | 103.68 |
| Upside | -59.0% - 576.8% | 12.6% |