Valuation Crown Castle Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 13/03/2026 am IST			5-day change	1st Jan Change
86.11 ^USD	-1.66%		-5.53%	-3.11%

05/03	Bernstein Initiates Crown Castle at Outperform With $102 Price Target	MT
28/02	Crown Castle Insider Sold Shares Worth $401,481, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	90,218	58,739	49,957	39,444	38,701	37,550	-	-
Change	-	-34.89%	-14.95%	-21.04%	-1.88%	-2.97%	-	-
Enterprise Value (EV) ¹	1,10,555	80,312	72,773	63,406	62,769	54,770	55,211	55,630
Change	-	-27.36%	-9.39%	-12.87%	-1%	-12.74%	0.81%	0.76%
P/E ratio	82.5x	35.1x	33.3x	-10.1x	88x	41.3x	30.2x	28.3x
PBR	10.9x	7.88x	7.83x	-297x	-23.6x	-14.3x	-11.8x	-10.2x
PEG	-	0.7x	-3.2x	0x	-1x	0x	0.8x	4.23x
Capitalization / Revenue	14.2x	8.41x	7.16x	6.01x	9.08x	9.26x	9.11x	8.89x
EV / Revenue	17.4x	11.5x	10.4x	9.65x	14.7x	13.5x	13.4x	13.2x
EV / EBITDA	29x	18.5x	16.5x	15.2x	21.9x	20.2x	19.9x	19.5x
EV / EBIT	55.2x	33.1x	30.7x	-21.6x	30.3x	29x	27.1x	25.7x
EV / FCF	70.9x	51.2x	42.8x	36.8x	21.8x	28.7x	28.2x	24.8x
FCF Yield	1.41%	1.95%	2.34%	2.71%	4.58%	3.49%	3.55%	4.03%
Dividend per Share ²	5.46	5.98	6.26	6.26	4.75	4.257	4.285	4.418
Rate of return	2.62%	4.41%	5.43%	6.9%	5.34%	4.94%	4.98%	5.13%
EPS ²	2.53	3.86	3.46	-8.98	1.01	2.086	2.853	3.043
Distribution rate	216%	155%	181%	-69.7%	470%	204%	150%	145%
Net sales ¹	6,340	6,986	6,981	6,568	4,264	4,055	4,120	4,226
EBITDA ¹	3,816	4,340	4,415	4,161	2,863	2,705	2,776	2,857
EBIT ¹	2,001	2,425	2,369	-2,938	2,075	1,886	2,034	2,162
Net income ¹	1,096	1,675	1,502	-3,903	444	916	1,209	1,311
Net Debt ¹	20,337	21,573	22,816	23,962	24,068	17,220	17,661	18,080
Reference price ²	208.74	135.64	115.19	90.76	88.87	86.11	86.11	86.11
Nbr of stocks (in thousands)	4,32,203	4,33,048	4,33,689	4,34,598	4,35,479	4,36,070	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	13/03/25	04/02/26	-	-	-

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.($)
CROWN CASTLE INC.	41.98x	13.66x	20.48x	4.86%	3.82TCr
EQUINIX, INC.	60.39x	11.37x	22.36x	2.12%	9.56TCr
AMERICAN TOWER CORPORATION	28.41x	11.24x	17.02x	3.91%	8.52TCr
DIGITAL REALTY TRUST, INC.	95.45x	11.91x	21.92x	2.76%	6.21TCr
IRON MOUNTAIN INCORPORATED	55.98x	6.36x	16.97x	3.27%	3.18TCr
SBA COMMUNICATIONS CORPORATION	24.99x	11.62x	17.05x	2.66%	1.99TCr
LAMAR ADVERTISING COMPANY	23.74x	7.2x	15.31x	4.75%	1.36TCr
OUTFRONT MEDIA INC.	21.89x	3.78x	12.91x	4.37%	483.61Cr
KEPPEL DC REIT	20.85x	17.47x	23.35x	4.49%	435.48Cr
ARENA REIT	11.48x	17.65x	18.79x	5.9%	94Cr
Average	38.52x	11.23x	18.62x	3.91%	3.57TCr
Weighted average by Cap.	51.97x	11.07x	19.63x	3.25%