Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     

CROWN CASTLE INC.

(CCI)
  Report
Real-time Estimate Cboe BZX  -  03:39:43 2023-01-30 pm EST
145.56 USD   -0.35%
07:58aGoldman Sachs Boosts Price Target on Crown Castle to $145 From $132, Maintains Neutral Rating
MT
01/27Cowen Adjusts Crown Castle's Price Target to $152 From $149, Keeps Outperform Rating
MT
01/27Raymond James Adjusts Price Target on Crown Castle to $154 From $153, Maintains Outperform Rating
MT
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 59 10168 65890 21858 73963 255-
Enterprise Value (EV)1 77 02687 706110 55558 73985 44686 074
P/E ratio 79,0x67,7x82,5x35,1x38,6x40,1x
Yield 3,22%3,10%2,62%4,10%4,31%4,43%
Capitalization / Revenue 10,2x11,8x14,2x8,41x8,78x8,82x
EV / Revenue 13,3x15,0x17,4x8,41x11,9x12,0x
EV / EBITDA 23,3x23,7x29,0x13,5x19,1x19,4x
Enterprise Value (EV) / FCF 120x61,3x70,9x50,1x38,8x41,0x
FCF Yield 0,83%1,63%1,41%2,00%2,58%2,44%
Price to Book 5,63x7,25x10,9x8,42x9,21x10,4x
Nbr of stocks (in thousands) 415 768431 298432 203433 048433 048-
Reference price (USD) 142159209136146146
Announcement Date 02/26/202001/27/202101/26/202201/25/2023--
1 USD in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 5 7735 8406 3406 9867 2037 174
EBITDA1 3 3043 7063 8164 3404 4674 431
Operating profit (EBIT)1 1 5621 8632 0012 4252 4852 501
Operating Margin 27,1%31,9%31,6%34,7%34,5%34,9%
Pre-Tax Profit (EBT)1 8841 0761 1791 6911 6551 589
Net income1 7509991 0961 6751 6451 578
Net margin 13,0%17,1%17,3%24,0%22,8%22,0%
EPS2 1,802,352,533,863,793,64
Free Cash Flow1 6411 4311 5601 6902 2022 102
FCF margin 11,1%24,5%24,6%24,2%30,6%29,3%
FCF Conversion 19,4%38,6%40,9%38,9%49,3%47,4%
Dividend per Share2 4,584,935,465,986,306,48
Announcement Date 02/26/202001/27/202101/26/202201/25/2023--
1 USD in Million
2 USD
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales1 1 7421 7341 7461 7641 7531 889
EBITDA1 1 0951 0781 0771 0901 1181 161
Operating profit (EBIT)1 618593602610584703
Operating Margin 35,5%34,2%34,5%34,6%33,3%37,2%
Pre-Tax Profit (EBT)1 427426422415391492
Net income1 421421419413417449
Net margin 24,2%24,3%24,0%23,4%23,8%23,8%
EPS2 0,970,970,970,950,991,02
Dividend per Share2 1,471,471,471,561,571,57
Announcement Date 04/20/202207/20/202210/19/202201/25/2023--
1 USD in Million
2 USD
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 17 92519 04820 33721 35922 19122 819
Net Cash position1 ------
Leverage (Debt / EBITDA) 5,43x5,14x5,33x4,92x4,97x5,15x
Free Cash Flow1 6411 4311 5601 6902 2022 102
ROE (Net Profit / Equities) 6,80%10,0%12,4%21,3%23,8%25,6%
Shareholders' equity1 11 0389 9758 8607 9066 9186 159
ROA (Net Profit / Asset) 2,10%2,59%2,82%4,26%4,10%4,11%
Assets1 35 63338 61338 90439 46340 13438 380
Book Value Per Share2 25,222,019,117,415,914,1
Cash Flow per Share2 6,467,196,437,979,428,93
Capex1 2 0591 6241 2291 2401 5011 499
Capex / Sales 35,7%27,8%19,4%17,8%20,8%20,9%
Announcement Date 02/26/202001/27/202101/26/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Key data
Capitalization (USD) 63 255 321 506
Net sales (USD) 6 340 000 000
Number of employees 5 000
Sales / Employee (USD) 1 268 000
Free-Float 99,5%
Free-Float capitalization (USD) 62 930 901 470
Avg. Exchange 20 sessions (USD) 294 853 186
Average Daily Capital Traded 0,47%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA