CCI · Crown Castle Inc.
$82.622026-07-21Sector: Real Estate; Industry: REIT - Specialty; Sub-Industry: Telecom Tower REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-109.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-44 · $-104) Analysts Range ($91 · $115) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $7.0B | — | 33.9% | 1.8% | $2.3B | −$207MM | $2.1B | 8.9% | — | 7.8% | $29.6B | $3.44 | — |
| 2024.Q4 | $7.0B | 0.0% | 33.9% | 0.0% | $2.4B | $70MM | $2.5B | 12.3% | — | 8.9% | $24.1B | $3.44 | — |
| 2025.Q1 | $6.6B | -5.9% | -44.7% | 0.0% | −$3.0B | $430MM | −$2.5B | 12.5% | — | -12.4% | $23.3B | $-8.93 | — |
| 2025.Q4 | $6.6B | 0.0% | -44.7% | 1.4% | −$2.9B | $498MM | −$2.4B | 9.4% | — | -12.6% | $22.7B | $-8.93 | — |
| 2026.Q1 | $4.2B | -35.8% | 48.0% | 1.5% | $2.0B | $468MM | $2.5B | 9.4% | — | 8.8% | $22.7B | $2.42 | 17.8 |
| italics below = DCF projection · 10yr Rev CAGR: 3.2% |
| 2027.Q1 | $4.1B | +-3.1% | 48.0% | 3.4% | $1.9B | $0MM | $1.9B | 9.2% | $1.7B | 8.3% | $22.7B | $4.34 | 19.0 |
| 2028.Q1 | $4.2B | +1.7% | 48.0% | 5.2% | $1.9B | −$13MM | $1.9B | 9.1% | $1.6B | 8.3% | $22.7B | $4.32 | 19.1 |
| 2029.Q1 | $4.3B | +3.0% | 47.9% | 7.1% | $1.9B | −$45MM | $1.9B | 9.1% | $1.4B | 8.4% | $22.8B | $4.36 | 18.9 |
| 2030.Q1 | $4.5B | +4.7% | 47.8% | 8.9% | $2.0B | −$759MM | $1.2B | 9.0% | $843MM | 8.4% | $23.5B | $4.47 | 18.5 |
| 2031.Q1 | $4.7B | +4.6% | 47.7% | 10.8% | $2.0B | −$764MM | $1.2B | 8.9% | $800MM | 8.3% | $24.3B | $4.57 | 18.1 |
|
| Term. Yr+ | $6.0B | 4.1% | 47.7% | 20.0% | $2.3B | −$1.1B | $1.2B | 8.6% | $11.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-109.5% vs market)