CCI · Crown Castle Inc.

$84.782026-05-17

Sector: Real Estate; Industry: REIT - Specialty; Sub-Industry: Telecom Tower REITs

Intrinsic Value Range Comparison · Mulya.ai

Leases factored

Bull

$35

-58.3% vs market

Base · active

$0

-106.9% vs market

Bear

$0

-158.2% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-49

Base $-6

Bull $35

Market $85

Median $101

Market Price $85

Mulya.ai Base $-6

Analysts Median $101

Mulya.ai IV range ($-49 · $35)

Analysts Range ($91 · $127)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$6.3B	—	37.0%	1.8%	$2.3B	−$4.2B	−$1.9B	7.3%	—	7.0%	$33.1B	$2.51	—
2022.Q4	$7.0B	10.2%	40.7%	0.9%	$2.8B	−$5.4B	−$2.6B	8.7%	—	8.3%	$34.4B	$3.83	—
2023.Q4	$7.0B	-0.1%	39.8%	1.7%	$2.7B	−$5.0B	−$2.3B	8.6%	—	7.9%	$34.4B	$3.44	—
2024.Q4	$6.6B	-5.9%	-44.7%	0.0%	−$3.0B	$6.1B	$3.2B	12.3%	—	-11.3%	$18.1B	$-8.93	—
2025.Q4	$4.3B	-35.1%	57.1%	1.4%	$2.4B	−$3.8B	−$1.4B	9.4%	—	10.7%	$27.0B	$1.02	15.2
italics below = DCF projection · 10yr Rev CAGR: 2.7%
2026.Q4	$4.1B	+-4.8%	66.9%	3.3%	$2.6B	$0MM	$2.6B	9.0%	$2.4B	9.7%	$27.0B	$4.38	19.4
2027.Q4	$4.1B	+1.7%	64.7%	5.1%	$2.5B	−$31MM	$2.5B	9.0%	$2.1B	9.4%	$27.0B	$4.35	19.5
2028.Q4	$4.2B	+2.0%	62.5%	7.0%	$2.4B	−$69MM	$2.4B	8.9%	$1.8B	9.1%	$27.1B	$4.33	19.6
2029.Q4	$4.6B	+8.2%	60.3%	8.9%	$2.5B	−$1.2B	$1.3B	8.9%	$909MM	9.1%	$28.3B	$4.58	18.5
2030.Q4	$4.7B	+2.6%	55.9%	10.7%	$2.3B	−$415MM	$1.9B	8.8%	$1.3B	8.2%	$28.7B	$4.56	18.6

Term. Yr+	$5.8B	4.1%	55.9%	20.0%	$2.6B	−$1.2B	$1.4B	8.6%	$12.9B	8.6%	—	—	—

Active scenario IV: $0 (-106.9% vs market)