Valuation Crown Castle Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-04-10 pm EDT			5-day change	1st Jan Change
86.29 ^USD	-0.32%		+1.78%	-2.90%

Apr. 07	Scotiabank Adjusts Price Target on Crown Castle to $91 From $94, Maintains Sector Perform Rating	MT
Apr. 06	Wolfe Adjusts Price Target on Crown Castle to $94 From $114, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	90,218	58,739	49,957	39,444	38,701	37,654	-	-
Change	-	-34.89%	-14.95%	-21.04%	-1.88%	-2.71%	-	-
Enterprise Value (EV) ¹	110,555	80,312	72,773	63,406	62,769	54,837	55,348	55,861
Change	-	-27.36%	-9.39%	-12.87%	-1%	-12.64%	0.93%	0.93%
P/E ratio	82.5x	35.1x	33.3x	-10.1x	88x	41.1x	30.1x	27.7x
PBR	10.9x	7.88x	7.83x	-297x	-23.6x	-14.4x	-11.8x	-10.3x
PEG	-	0.7x	-3.2x	0x	-1x	0x	0.8x	3.18x
Capitalization / Revenue	14.2x	8.41x	7.16x	6.01x	9.08x	9.27x	9.11x	8.9x
EV / Revenue	17.4x	11.5x	10.4x	9.65x	14.7x	13.5x	13.4x	13.2x
EV / EBITDA	29x	18.5x	16.5x	15.2x	21.9x	20.3x	19.9x	19.5x
EV / EBIT	55.2x	33.1x	30.7x	-21.6x	30.3x	29x	27x	25.6x
EV / FCF	70.9x	51.2x	42.8x	36.8x	21.8x	27.1x	25.4x	22.5x
FCF Yield	1.41%	1.95%	2.34%	2.71%	4.58%	3.68%	3.93%	4.45%
Dividend per Share ²	5.46	5.98	6.26	6.26	4.75	4.257	4.282	4.401
Rate of return	2.62%	4.41%	5.43%	6.9%	5.34%	4.93%	4.96%	5.1%
EPS ²	2.53	3.86	3.46	-8.98	1.01	2.1	2.866	3.116
Distribution rate	216%	155%	181%	-69.7%	470%	203%	149%	141%
Net sales ¹	6,340	6,986	6,981	6,568	4,264	4,062	4,133	4,230
EBITDA ¹	3,816	4,340	4,415	4,161	2,863	2,705	2,780	2,866
EBIT ¹	2,001	2,425	2,369	-2,938	2,075	1,894	2,049	2,181
Net income ¹	1,096	1,675	1,502	-3,903	444	912.4	1,204	1,302
Net Debt ¹	20,337	21,573	22,816	23,962	24,068	17,183	17,694	18,206
Reference price ²	208.74	135.64	115.19	90.76	88.87	86.29	86.29	86.29
Nbr of stocks (in thousands)	432,203	433,048	433,689	434,598	435,479	436,367	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	3/13/25	2/4/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CROWN CASTLE INC.	41.09x	13.5x	20.27x	4.93%	37.65B
EQUINIX, INC.	63.54x	11.94x	23.47x	2%	102B
AMERICAN TOWER CORPORATION	27.81x	11.09x	16.8x	3.97%	83.62B
DIGITAL REALTY TRUST, INC.	96.2x	12.35x	22.73x	2.64%	64.9B
IRON MOUNTAIN INCORPORATED	56.9x	6.45x	17.21x	3.21%	32.54B
SBA COMMUNICATIONS CORPORATION	29.78x	12.92x	19.01x	2.24%	23.73B
LAMAR ADVERTISING COMPANY	23.52x	7.16x	15.21x	4.8%	13.54B
OUTFRONT MEDIA INC.	23.21x	3.93x	13.45x	4.12%	5.13B
KEPPEL DC REIT	19.32x	16.06x	21.36x	4.71%	4.44B
ARENA REIT	12.01x	18.29x	19.55x	5.65%	976M
Average	39.34x	11.37x	18.91x	3.83%	36.81B
Weighted average by Cap.	53.42x	11.34x	20.18x	3.16%