Valuation Crown Castle Inc. London S.E.

Stocks

Market Closed - London S.E. 09:41:38 2026-09-21 EDT			5-day change	1st Jan Change
73.08 ^USD	-0.26%		+9.25%	-17.94%

09-29	Crown Castle Inc. Presents at RBC Capital Markets 2026 Global Communications and Infrastructure Conference, Sep-29-2026 09:50 AM
09-29	Barclays Adjusts Price Target on Crown Castle to $86 From $84, Keeps Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	90,218	58,739	49,957	39,444	38,701	29,050	-	-
Change	-	-34.89%	-14.95%	-21.04%	-1.88%	-24.94%	-	-
Enterprise Value (EV) ¹	110,555	80,312	72,773	63,406	62,769	46,385	46,747	47,064
Change	-	-27.36%	-9.39%	-12.87%	-1%	-26.1%	0.78%	0.68%
P/E	82.5x	35.1x	33.3x	-10.1x	88x	35.1x	24.2x	22.5x
PBR	10.9x	7.88x	7.83x	-297x	-23.6x	-8.56x	-8.44x	-6.65x
PEG	-	0.7x	-3.2x	0x	-1x	0.4x	0.5x	2.94x
Capitalization / Revenue	14.2x	8.41x	7.16x	6.01x	9.08x	7.19x	7.1x	6.92x
EV / Revenue	17.4x	11.5x	10.4x	9.65x	14.7x	11.5x	11.4x	11.2x
EV / EBITDA	29x	18.5x	16.5x	15.2x	21.9x	17.2x	17x	16.6x
EV / EBIT	55.2x	33.1x	30.7x	-21.6x	30.3x	25x	23.3x	22.1x
EV / FCF	70.9x	51.2x	42.8x	36.8x	21.8x	26.1x	26.4x	24.6x
FCF Yield	1.41%	1.95%	2.34%	2.71%	4.58%	3.84%	3.79%	4.07%
Dividend per Share ²	5.46	5.98	6.26	6.26	4.75	4.249	4.276	4.357
Rate of return	2.62%	4.41%	5.43%	6.9%	5.34%	6.22%	6.26%	6.38%
EPS ²	2.53	3.86	3.46	-8.98	1.01	1.943	2.825	3.041
Distribution rate	216%	155%	181%	-69.7%	470%	219%	151%	143%
Net sales ¹	6,340	6,986	6,981	6,568	4,264	4,040	4,091	4,200
EBITDA ¹	3,816	4,340	4,415	4,161	2,863	2,696	2,746	2,832
EBIT ¹	2,001	2,425	2,369	-2,938	2,075	1,857	2,003	2,132
Net income ¹	1,096	1,675	1,502	-3,903	444	840.3	1,195	1,278
Net Debt ¹	20,337	21,573	22,816	23,962	24,068	17,335	17,696	18,014
Reference price ²	208.74	135.64	115.19	90.76	88.87	68.28	68.28	68.28
Nbr of stocks (in thousands)	432,203	433,048	433,689	434,598	435,479	425,455	-	-
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.($)
WELLTOWER INC.	77.86x	12.41x	33.46x	1.4%	162B
EQUINIX, INC.	59.41x	11.92x	23.19x	2.02%	101B
AMERICAN TOWER CORPORATION	23.27x	10.11x	15.29x	4.41%	75.61B
DIGITAL REALTY TRUST, INC.	63.6x	12.07x	22.38x	2.72%	66.73B
PUBLIC STORAGE	28.29x	12.81x	18.03x	4.27%	52.63B
VENTAS, INC.	149.53x	7.77x	21.36x	2.56%	41.73B
IRON MOUNTAIN INCORPORATED	60.9x	6.37x	17.14x	3.13%	33.44B
CROWN CASTLE INC.	34.78x	11.41x	17.09x	6.29%	28.75B
EXTRA SPACE STORAGE INC.	28.39x	13.84x	16.84x	4.9%	28.08B
Average	58.45x	10.97x	20.53x	3.52%	65.5B
Weighted average by Cap.	61.31x	11.38x	23.37x	2.88%