Crown Castle Inc. (CCI)

Basic

  • Market Cap

    $51.42B

  • EV

    $80.03B

  • Shares Out

    433.69M

  • Revenue

    $7,071M

  • Employees

    5,000

Margins

  • Gross

    71.05%

  • EBITDA

    59.43%

  • Operating

    35.43%

  • Pre-Tax

    22.29%

  • Net

    21.96%

  • FCF

    23.22%

Returns (5Yr Avg)

  • ROA

    3.07%

  • ROE

    11.46%

  • ROCE

    5.18%

  • ROIC

    4.83%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $103.69

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $16.3

  • Earnings (Dil)

    $3.58

  • FCF

    $3.78

  • Book Value

    $15.37

Growth (CAGR)

  • Rev 3Yr

    6.99%

  • Rev 5Yr

    6.17%

  • Rev 10Yr

    9.33%

  • Dil EPS 3Yr

    30.8%

  • Dil EPS 5Yr

    27.13%

  • Dil EPS 10Yr

    27.25%

  • Rev Fwd 2Yr

    -2.81%

  • EBITDA Fwd 2Yr

    -1.91%

  • EPS Fwd 2Yr

    -13.51%

  • EPS LT Growth Est

    -3.38%

Dividends

  • Yield

    —

  • Payout

    174.84%

  • DPS

    $6.26

  • DPS Growth 3Yr

    9.22%

  • DPS Growth 5Yr

    8.31%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    2.32%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

4,796.0

5,093.0

5,320.0

5,719.0

6,289.0

6,507.0

Other Revenues, Total

574.0

670.0

520.0

621.0

697.0

564.0

Total Revenues

5,370.0

5,763.0

5,840.0

6,340.0

6,986.0

7,071.0

Total Revenues % Chg.

26.2%

7.3%

1.3%

8.6%

10.2%

2.8%

Cost of Goods Sold, Total

1,844.0

1,986.0

1,949.0

1,993.0

2,068.0

2,047.0

Gross Profit

3,526.0

3,777.0

3,891.0

4,347.0

4,918.0

5,024.0

Selling General & Admin Expenses, Total

563.0

614.0

678.0

680.0

750.0

773.0

Depreciation & Amortization

1,527.0

1,572.0

1,608.0

1,644.0

1,707.0

1,746.0

Other Operating Expenses, Total

2,090.0

2,186.0

2,286.0

2,324.0

2,457.0

2,519.0

Operating Income

1,436.0

1,591.0

1,605.0

2,023.0

2,461.0

2,505.0

Interest Expense, Total

-642.0

-683.0

-689.0

-657.0

-699.0

-820.0

Interest And Investment Income

5.0

6.0

2.0

1.0

3.0

12.0

Net Interest Expenses

-637.0

-677.0

-687.0

-656.0

-696.0

-808.0

Currency Exchange Gains (Loss)

—

—

—

—

—

—

Other Non Operating Income (Expenses)

1.0

1.0

-5.0

-21.0

-10.0

-9.0

EBT, Excl. Unusual Items

800.0

915.0

913.0

1,346.0

1,755.0

1,688.0

Restructuring Charges

—

—

-20.0

—

—

-72.0

Merger & Related Restructuring Charges

-27.0

-13.0

-10.0

-1.0

-2.0

-2.0

Asset Writedown

-26.0

-19.0

-74.0

-21.0

-34.0

-38.0

Other Unusual Items

-106.0

-2.0

267.0

-145.0

-28.0

—

EBT, Incl. Unusual Items

641.0

881.0

1,076.0

1,179.0

1,691.0

1,576.0

Income Tax Expense

19.0

21.0

20.0

21.0

16.0

23.0

Earnings From Continuing Operations

622.0

860.0

1,056.0

1,158.0

1,675.0

1,553.0

Earnings Of Discontinued Operations

—

—

—

-62.0

—

—

Minority Interest

—

—

—

—

—

—

Net Income

622.0

860.0

1,056.0

1,096.0

1,675.0

1,553.0

Preferred Dividend and Other Adjustments

113.0

113.0

57.0

—

—

—

Net Income to Common Incl Extra Items

509.0

747.0

999.0

1,096.0

1,675.0

1,553.0

Net Income to Common Excl. Extra Items

509.0

747.0

999.0

1,158.0

1,675.0

1,553.0

Total Shares Outstanding

415.0

416.0

431.0

432.0

433.0

434.0

Weighted Avg. Shares Outstanding

413.0

416.0

423.0

432.0

433.0

433.8

Weighted Avg. Shares Outstanding Dil

415.0

418.0

425.0

434.0

434.0

434.0

EPS

1.2

1.8

2.4

2.5

3.9

3.6

EPS Diluted

1.2

1.8

2.4

2.5

3.9

3.6

EBITDA

2,893.0

3,098.0

3,155.0

3,613.0

4,119.0

4,202.0