The Discounted Cash Flow (DCF) valuation of Crown Castle International Corp (CCI) is (222.49) USD. With the latest stock price at 104.75 USD, the upside of Crown Castle International Corp based on DCF is -312.4%.
Based on the latest price of 104.75 USD and our DCF valuation, Crown Castle International Corp (CCI) is a sell. selling CCI stocks now will result in a potential gain of 312.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.1% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | (1,456.26) - (147.09) | (222.49) |
| Upside | -1490.2% - -240.4% | -312.4% |