As of 2026-09-10, the Intrinsic Value of Crown Castle International Corp (CCI) is 97.87 USD. This CCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.18 USD, the upside of Crown Castle International Corp is 30.20%.
The range of the Intrinsic Value is 40.64 - 561.88 USD
Based on its market price of 75.18 USD and our intrinsic valuation, Crown Castle International Corp (CCI) is undervalued by 30.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.64 - 561.88 | 97.87 | 30.2% |
| DCF (Growth 10y) | 45.09 - 540.29 | 99.97 | 33.0% |
| DCF (EBITDA 5y) | 52.39 - 75.78 | 64.88 | -13.7% |
| DCF (EBITDA 10y) | 54.38 - 88.83 | 71.28 | -5.2% |
| Fair Value | 10.12 - 10.12 | 10.12 | -86.54% |
| P/E | 51.48 - 70.54 | 60.16 | -20.0% |
| EV/EBITDA | 59.24 - 73.63 | 69.82 | -7.1% |
| EPV | 84.38 - 151.37 | 117.87 | 56.8% |
| DDM - Stable | 20.69 - 89.24 | 54.97 | -26.9% |
| DDM - Multi | 41.29 - 110.91 | 57.41 | -23.6% |
| Market Cap (mil) | 32,026.68 |
| Beta | 0.20 |
| Outstanding shares (mil) | 426.00 |
| Enterprise Value (mil) | 49,223.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.44% |
| Cost of Debt | 5.74% |
| WACC | 7.25% |