|
Market Closed -
London S.E.
09:30:00 2026-01-13 EST
|
5-day change | 1st Jan Change | ||
| 84.49 USD | -6.48% |
|
+11.88% | -5.13% |
Company Valuation: Crown Castle Inc.
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 | 32,173 | - | - |
| Change | - | -34.89% | -14.95% | -21.04% | -1.88% | -16.87% | - | - |
| Enterprise Value (EV) 1 | 110,555 | 80,312 | 72,773 | 63,406 | 62,769 | 49,409 | 49,976 | 50,461 |
| Change | - | -27.36% | -9.39% | -12.87% | -1% | -21.28% | 1.15% | 0.97% |
| P/E | 82.5x | 35.1x | 33.3x | -10.1x | 88x | 39x | 26.6x | 24.8x |
| PBR | 10.9x | 7.88x | 7.83x | -297x | -23.6x | -9.52x | -9.02x | -7.96x |
| PEG | - | 0.7x | -3.2x | 0x | -1x | 0.4x | 0.6x | 3.36x |
| Capitalization / Revenue | 14.2x | 8.41x | 7.16x | 6.01x | 9.08x | 7.96x | 7.86x | 7.66x |
| EV / Revenue | 17.4x | 11.5x | 10.4x | 9.65x | 14.7x | 12.2x | 12.2x | 12x |
| EV / EBITDA | 29x | 18.5x | 16.5x | 15.2x | 21.9x | 18.3x | 18.2x | 17.8x |
| EV / EBIT | 55.2x | 33.1x | 30.7x | -21.6x | 30.3x | 26.1x | 24.9x | 23.6x |
| EV / FCF | 70.9x | 51.2x | 42.8x | 36.8x | 21.8x | 27.8x | 28.2x | 26.4x |
| FCF Yield | 1.41% | 1.95% | 2.34% | 2.71% | 4.58% | 3.6% | 3.55% | 3.79% |
| Dividend per Share 2 | 5.46 | 5.98 | 6.26 | 6.26 | 4.75 | 4.256 | 4.295 | 4.41 |
| Rate of return | 2.62% | 4.41% | 5.43% | 6.9% | 5.34% | 5.63% | 5.68% | 5.83% |
| EPS 2 | 2.53 | 3.86 | 3.46 | -8.98 | 1.01 | 1.941 | 2.838 | 3.047 |
| Distribution rate | 216% | 155% | 181% | -69.7% | 470% | 219% | 151% | 145% |
| Net sales 1 | 6,340 | 6,986 | 6,981 | 6,568 | 4,264 | 4,041 | 4,092 | 4,199 |
| EBITDA 1 | 3,816 | 4,340 | 4,415 | 4,161 | 2,863 | 2,698 | 2,748 | 2,834 |
| EBIT 1 | 2,001 | 2,425 | 2,369 | -2,938 | 2,075 | 1,894 | 2,007 | 2,135 |
| Net income 1 | 1,096 | 1,675 | 1,502 | -3,903 | 444 | 840.6 | 1,194 | 1,275 |
| Net Debt 1 | 20,337 | 21,573 | 22,816 | 23,962 | 24,068 | 17,236 | 17,803 | 18,288 |
| Reference price 2 | 208.74 | 135.64 | 115.19 | 90.76 | 88.87 | 75.62 | 75.62 | 75.62 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.35x | 12.09x | 23.52x | 1.99% | 102B | |
| 25.5x | 10.77x | 16.29x | 4.02% | 82.87B | |
| 66.85x | 12.58x | 23.36x | 2.6% | 69.96B | |
| 63.43x | 6.49x | 17.57x | 3.07% | 34.29B | |
| 38.96x | 12.23x | 18.31x | 5.63% | 32.17B | |
| 24.07x | 11.21x | 16.6x | 2.7% | 19.68B | |
| 25.19x | 7.75x | 16.32x | 4.42% | 15.14B | |
| 20.18x | 3.75x | 12.67x | 4.28% | 5.04B | |
| 17.68x | 15.36x | 20.35x | 5.22% | 4.13B | |
| Average | 38.02x | 10.25x | 18.33x | 3.77% | 40.63B | |
| Weighted average by Cap. | 47.66x | 11.07x | 19.98x | 3.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CCI Stock
- 0I4W Stock
- Valuation Crown Castle Inc.
Select your edition
All financial news and data tailored to specific country editions
