What Is CCI Fair Value?
Crown Castle (CCI) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Crown Castle (CCI) has a composite fair value estimate of $34.49 based on four valuation models: DCF (47% weight), Graham Number (0% weight), PEG (33% weight), and DDM (20% weight). The current market price is $79.47, suggesting the stock is overvalued by 56.6%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$34.49
vs. current price of $79.47(-56.6%)
How Is CCI Fair Value Calculated?
Four independent models estimate what CCI is worth. Each uses different inputs and assumptions. The composite blends them by weight.
CCI Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
47% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$21.18
-73.3%Overvalued
Inputs used
DDM (Dividend Discount Model)
20% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$73.84
-7.1%Fair Value
Inputs used
CCI Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
0% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
N/A
Requires positive EPS and book value. Crown Castle currently has negative earnings, so the Graham formula cannot be applied.
Inputs used
PEG (Price/Earnings to Growth)
33% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$24.29
-69.4%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $79.47 is 73.3% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.30B | $1.21B |
| Year 2 | $1.40B | $1.22B |
| Year 3 | $1.50B | $1.22B |
| Year 4 | $1.62B | $1.23B |
| Year 5 | $1.75B | $1.24B |
| Year 6 | $1.88B | $1.25B |
| Year 7 | $2.03B | $1.25B |
| Year 8 | $2.18B | $1.26B |
| Year 9 | $2.35B | $1.27B |
| Year 10 | $2.53B | $1.27B |
| Terminal Value | $56.25B | $28.28B |
What Are CCI's Key Financial Metrics?
Earnings & Growth
Current Price
$79.47
EPS (TTM)
$2.38
Forward P/E
27.5
Profit Margin
25.1%
Cash & Balance Sheet
Free Cash Flow
1.2B
EBITDA
2.7B
Book Value
-$4.40
Total Debt
29.9B
What Do Analysts Say About CCI?
Low
$82.00
Average
$98.76
High
$125.00
Upside
+24.3%
CCI Fair Value FAQ
What is the fair value of CCI?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), CCI's estimated fair value is $34.49. The stock is currently trading at $79.47, which makes it overvalued by our analysis.
How is CCI's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is CCI overvalued or undervalued?
Based on our analysis, CCI is overvalued. The current price of $79.47 is 56.6% above our estimated fair value of $34.49.
What do Wall Street analysts say about CCI?
19 analysts cover Crown Castle with a consensus rating of "Buy." The average price target is $98.76, ranging from $82.00 to $125.00. This implies 24.3% upside from the current price.