Crown Castle Inc.
Bear Case (25th pct.)
-103.4% vs price
Base Case (Median)
-46.1% vs price
Bull Case (75th pct.)
-14.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-119.84 | -230.0% | High (40%) |
| PE Comparable | $35.80 | -61.2% | Medium (25%) |
| EV/EBITDA | $63.61 | -31.0% | Medium (20%) |
| EV/FCF | $125.33 | 36.0% | Medium (20%) |
Based on 4 out of 8 methods, CCI appears overvalued at the current price of $92.16. The base case fair value of $49.71 implies 46.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.