|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 102.53 USD | +2.35% |
|
+3.57% | +12.97% |
| Jun. 06 | MoffettNathanson Adjusts Crown Castle Price Target to $120 From $122 | MT |
| Jun. 04 | Crown Castle Inc. Presents at Nareit REITweek: 2025 Investor Conference, Jun-04-2025 02:45 PM |
Company Valuation: Crown Castle Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 68,658 | 90,218 | 58,739 | 49,957 | 39,444 | 44,648 | - | - |
| Change | - | 31.4% | -34.89% | -14.95% | -21.04% | 13.19% | - | - |
| Enterprise Value (EV) 1 | 87,706 | 110,555 | 80,312 | 72,773 | 63,406 | 69,445 | 63,376 | 64,050 |
| Change | - | 26.05% | -27.36% | -9.39% | -12.87% | 9.52% | -8.74% | 1.06% |
| P/E ratio | 67.7x | 82.5x | 35.1x | 33.3x | -10.1x | 184x | 35.8x | 31.2x |
| PBR | 7.25x | 10.9x | 7.88x | 7.83x | -297x | -27.5x | -14x | -10.1x |
| PEG | - | 10.77x | 0.7x | -3.2x | 0x | -2x | 0x | 2.2x |
| Capitalization / Revenue | 11.8x | 14.2x | 8.41x | 7.16x | 6.01x | 10.6x | 10.3x | 10x |
| EV / Revenue | 15x | 17.4x | 11.5x | 10.4x | 9.65x | 16.5x | 14.6x | 14.4x |
| EV / EBITDA | 23.7x | 29x | 18.5x | 16.5x | 15.2x | 24.7x | 21.4x | 20.7x |
| EV / EBIT | 47.1x | 55.2x | 33.1x | 30.7x | -21.6x | 35.3x | 29.2x | 27.1x |
| EV / FCF | 61.3x | 70.9x | 51.2x | 42.8x | 36.8x | 35.8x | 27.2x | 19.5x |
| FCF Yield | 1.63% | 1.41% | 1.95% | 2.34% | 2.71% | 2.8% | 3.68% | 5.14% |
| Dividend per Share 2 | 4.93 | 5.46 | 5.98 | 6.26 | 6.26 | 4.719 | 4.588 | 4.764 |
| Rate of return | 3.1% | 2.62% | 4.41% | 5.43% | 6.9% | 4.6% | 4.47% | 4.65% |
| EPS 2 | 2.35 | 2.53 | 3.86 | 3.46 | -8.98 | 0.5578 | 2.868 | 3.281 |
| Distribution rate | 210% | 216% | 155% | 181% | -69.7% | 846% | 160% | 145% |
| Net sales 1 | 5,840 | 6,340 | 6,986 | 6,981 | 6,568 | 4,218 | 4,345 | 4,455 |
| EBITDA 1 | 3,706 | 3,816 | 4,340 | 4,415 | 4,161 | 2,806 | 2,965 | 3,100 |
| EBIT 1 | 1,863 | 2,001 | 2,425 | 2,369 | -2,938 | 1,969 | 2,172 | 2,361 |
| Net income 1 | 999 | 1,096 | 1,675 | 1,502 | -3,903 | 240.6 | 1,223 | 1,388 |
| Net Debt 1 | 19,048 | 20,337 | 21,573 | 22,816 | 23,962 | 24,797 | 18,728 | 19,402 |
| Reference price 2 | 159.19 | 208.74 | 135.64 | 115.19 | 90.76 | 102.53 | 102.53 | 102.53 |
| Nbr of stocks (in thousands) | 431,298 | 432,203 | 433,048 | 433,689 | 434,598 | 435,459 | - | - |
| Announcement Date | 1/27/21 | 1/26/22 | 1/25/23 | 1/24/24 | 3/13/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 179.6x | 16.22x | 24.38x | 4.71% | 44.65B | ||
| 35.56x | 13.2x | 19.66x | 3.15% | 104B | ||
| 60.94x | 11.19x | 22.88x | 2.13% | 87.06B | ||
| 113.97x | 12.87x | 23.98x | 2.78% | 59.73B | ||
| 97.36x | 6.67x | 17.88x | 3.08% | 30.4B | ||
| 27.6x | 13.62x | 19.58x | 1.93% | 25.16B | ||
| 20.49x | 6.81x | 14.5x | 5.25% | 12.23B | ||
| 21.85x | 17.39x | 23.02x | 4.4% | 4.03B | ||
| 18.91x | 2.84x | 10.62x | 9.09% | 2.65B | ||
| 10.37x | - | - | -.--% | 1.03B | ||
| Average | 58.67x | 11.20x | 19.61x | 3.65% | 37.07B | |
| Weighted average by Cap. | 75.20x | 12.29x | 21.34x | 3.07% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CCI Stock
- Valuation Crown Castle Inc.
Select your edition
All financial news and data tailored to specific country editions
