As of 2024-12-13, the Intrinsic Value of Crown Castle International Corp (CCI) is
124.70 USD. This CCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.77 USD, the upside of Crown Castle International Corp is
26.30%.
The range of the Intrinsic Value is 44.07 - 1,317.70 USD
124.70 USD
Intrinsic Value
CCI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.07 - 1,317.70 |
124.70 |
26.3% |
| DCF (Growth 10y) |
67.79 - 1,561.08 |
163.00 |
65.0% |
| DCF (EBITDA 5y) |
104.31 - 144.95 |
127.94 |
29.5% |
| DCF (EBITDA 10y) |
123.82 - 198.61 |
162.20 |
64.2% |
| Fair Value |
60.66 - 60.66 |
60.66 |
-38.58% |
| P/E |
79.68 - 113.38 |
101.24 |
2.5% |
| EV/EBITDA |
89.00 - 134.34 |
111.94 |
13.3% |
| EPV |
51.43 - 119.09 |
85.26 |
-13.7% |
| DDM - Stable |
28.95 - 220.96 |
124.95 |
26.5% |
| DDM - Multi |
66.99 - 317.32 |
103.40 |
4.7% |
CCI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42,925.44 |
| Beta |
-0.06 |
| Outstanding shares (mil) |
434.60 |
| Enterprise Value (mil) |
66,794.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
5.50% |
| WACC |
7.11% |