Crown Castle Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-97.6% vs price
Base Case (Median)
-33.9% vs price
Bull Case (75th pct.)
-0.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-102.45 | -235.3% | High (40%) |
| PE Comparable | $36.58 | -51.7% | Medium (25%) |
| EV/EBITDA | $63.61 | -16.0% | Medium (20%) |
| EV/FCF | $110.62 | 46.0% | Medium (20%) |
Based on 4 out of 8 methods, CCI appears overvalued at the current price of $75.75. The base case fair value of $50.09 implies 33.9% 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.