investorscraft@gmail.com

Intrinsic value of Crown Castle International Corporation (CCI)

Previous Close$178.40
Intrinsic Value
Upside potential
Previous Close
$178.40
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh37.06 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Crown Castle owns, operates and leases more than 40,000 cell towers and approximately 80,000 route miles of fiber supporting small cells and fiber solutions across every major U.S. market. This nationwide portfolio of communications infrastructure connects cities and communities to essential data, technology and wireless service - bringing information, ideas and innovations to the people and businesses that need them.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %8.6NaN
Revenue, $6340NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4339NaN
Operating income, $m2001NaN
EBITDA, $m3658NaN
Interest expense (income), $mNaN
Earnings before tax, $m1179NaN
Tax expense, $m21NaN
Net income, $m1158NaN

BALANCE SHEET

Cash and short-term investments, $m461NaN
Total assets, $m39040NaN
Adjusted assets (=assets-cash), $m38579NaN
Average production assets, $m36106NaN
Working capital, $m-772NaN
Total debt, $m27009NaN
Total liabilities, $m30782NaN
Total equity, $m8258NaN
Debt-to-equity ratio3.271NaN
Adjusted equity ratio0.213NaN

CASH FLOW

Net income, $m1158NaN
Depreciation, amort., depletion, $m1657NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2789NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1229NaN
Free cash flow, $m4018NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-772
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount