Crown Castle International Corp. (C1CI34) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Crown Castle International Corp. BRL 41.10, price BRL 86.67, upside -52.6%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Crown Castle International Corp. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range R$86.67 – R$243.80 · fair‑value band R$20.40 – R$72.15 · the R$86.67 price screens above the R$41.10 fair value. Dashed = 300-day average. As of Sep 27, 2026.
Follow Crown Castle International in your weekly email
Every Wednesday you see whether Crown Castle International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Crown Castle Inc. owns, operates and leases approximately 40,000 cell towers and approximately 90,000 route miles of fiber. It primarily supports small cells and fiber solutions across every major U.S. market.
Show more
Crown Castle Inc. owns, operates and leases approximately 40,000 cell towers and approximately 90,000 route miles of fiber. It primarily supports small cells and fiber solutions across every major U.S. market. This nationwide portfolio of communications infrastructure connects cities and communities to essential data, technology and wireless service " bringing information, ideas and innovations to the people and businesses that need them. Crown Castle Inc. was incorporated in 1994 and is based in Houston, United States.
Stock analysis
Crown Castle International Corp. (C1CI34) currently trades at R$86.67, while our model-based Fair Value estimate is R$41.10, 52.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of R$90.28 per share, and 1 of the 12 models we run sit above the R$86.67 price.
Bear case: the Multiples group reads lowest at R$22.58, and 11 of the 12 models stay below the price. Evidence for this calculation is medium.
Scenario range: R$20.40 (bear) to R$72.15 (bull), the price of R$86.67 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Crown Castle International Corp. reported revenue of $4.3B in FY2025 versus $6.3B in FY2021, a compound −9.4%/yr. Reported net income was $444M in FY2025, compounding −20.2%/yr from FY2021.
Key figures
Market cap R$179B (≈ $34.3B) · P/E ratio 28.2 · P/S ratio 2.94 · EPS (TTM) R$3.07 · Dividend yield 4.9% · Net margin 10.4% · Return on equity −207% · Return on assets (EBIT) 6.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −28% fair-value upside, at −53%, C1CI34 screens richer than that median.
Fair Value models
Bear R$20.40Fair Value R$41.10Bull R$72.15
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−4.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−15.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−6.1%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.4%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+6.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.1%
Dividend (yield on the price)4.9%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.33% → 49%
⚠ Revenue per share shrinking 5.4%/yr over ~5Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+3.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+0.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +1.2% a year for the price and −2.0% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (98 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Compare Crown Castle International Corp. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Specialty · 32 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside+24.8% · Top 25%
Profitability
Return on equity (TTM)Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Return on assets4.1% · Above median
Net margin (TTM)25.1% · Below median
Operating margin (TTM)47.7% · Below median
Growth and dividend
Revenue growth−4.8% · Bottom 25%
Dividend yield (TTM)4.9% · Below median
Balance sheet
Debt / equityNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Valuation Multiplesvs REIT - Specialty median · lower = cheaper
P/E (TTM)28.2× · Priciest 25%
P/BNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
PEG1.29× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)66· sector 19
FUTURE (revenue growth)0· sector 17
PAST (return on equity)0· sector 28
HEALTH (low debt)0· sector 73
DIVIDEND (yield)98· sector 100
PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Crown Castle International Corp. Fair Value". https://www.fairvalue-calculator.com/stock/C1CI34
Frequently asked questions
Is Crown Castle International Corp. (C1CI34) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of R$41.10 versus a price of R$86.67, about −53% upside (overvalued).
What is the fair value of C1CI34?
Our model-based fair value for Crown Castle International Corp. is R$41.10 (as of Sep 27, 2026), built from audited fundamentals. The current price: R$86.67.
What is the quality score of C1CI34?
Crown Castle International Corp. has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Crown Castle International Corp. (C1CI34)?
Our model-based price target is the fair value of R$41.10 (as of Sep 27, 2026) from 12 valuation models. Cautious scenario R$20.40, optimistic scenario R$72.15. It is a calculation from audited fundamentals, not an analyst target.
What is the Crown Castle International Corp. stock forecast for 2026?
Our models put fair value at R$41.10, about −53% upside versus a price of R$86.67 (overvalued). Cautious scenario R$20.40, optimistic scenario R$72.15. The calculation is refreshed regularly with new filings.
What is the revenue of Crown Castle International Corp. (C1CI34)?
Crown Castle International Corp. reported trailing-twelve-month revenue of about $4.2B (latest available figure, as of Sep 27, 2026).
Does Crown Castle International Corp. pay a dividend?
Crown Castle International Corp. currently shows a dividend yield of about 4.90% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Crown Castle International Corp. (C1CI34)?
For today's price to be fair in a discounted-cash-flow model, Crown Castle International Corp. would have to grow free cash flow by +3.6 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -6.1 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of C1CI34 use?
Our models discount Crown Castle International Corp. at 12.2 %: a base by market capitalisation (large), damped by beta 0.97, country premium for Brazil. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Crown Castle International Corp. that is +3.6 % per year a year over ten years, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Crown Castle International Corp. (C1CI34) delivered so far?
Over the past 5 years revenue at Crown Castle International Corp. grew -6.1 % a year. The price currently implies +3.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Crown Castle International Corp. (C1CI34) growing?
The median revenue growth in the sector is +1.7 % a year. That is the yardstick for the growth priced into Crown Castle International Corp. (+3.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Crown Castle International Corp. (C1CI34)?
The free-cash-flow yield on the price is 39.82 %: that much free cash flow Crown Castle International Corp. produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Crown Castle International Corp. (C1CI34)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Crown Castle International Corp. it is R$41.10 per share (as of Sep 27, 2026), against a price of R$86.67. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Crown Castle International Corp. stock overvalued or undervalued in 2026?
As of Sep 27, 2026, C1CI34 trades above its calculated fair value: price R$86.67, fair value R$41.10, a gap of about −53% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of C1CI34?
No. The price is what the market pays today (R$86.67); the fair value is what the company's own numbers justify (R$41.10). For Crown Castle International Corp. the two are R$45.57 per share apart. That gap is exactly why we show both numbers side by side.
How much is Crown Castle International Corp. worth?
The market values Crown Castle International Corp. at about R$179B (market capitalisation, as of Sep 27, 2026). Per share that is R$86.67; our models calculate a fair value of R$41.10 per share.
What do the bullish and bearish scenarios say about C1CI34?
Our models span a range for Crown Castle International Corp.: cautious scenario R$20.40, base R$41.10, optimistic R$72.15 per share (as of Sep 27, 2026, price R$86.67). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of C1CI34?
Crown Castle International Corp. trades at a price-to-earnings ratio of 28.2 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$41.10 is built from several models across several years. Other multiples: PEG 1.3.
What is the PEG ratio of C1CI34?
The PEG ratio of Crown Castle International Corp. is 1.29 (P/E divided by earnings growth, as of Sep 27, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Crown Castle International Corp. (C1CI34)?
Balance-sheet figures for Crown Castle International Corp. (as of Sep 27, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is C1CI34 from its 52-week high?
Crown Castle International Corp. trades at R$86.67, about 34% below its 52-week high of R$131.05 and at the low of R$86.67 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of R$41.10 is for.
Which stocks are comparable to Crown Castle International Corp.?
From the same area (Real Estate) we also value Equinix, Inc, American Tower Corporation, Digital Realty Trust, Inc, Iron Mountain Incorporated, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Crown Castle International Corp. stock attractive at the current price?
The data as of Sep 27, 2026: price R$86.67, calculated fair value R$41.10 (−53%), Quality Score 66/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of C1CI34 calculated?
We run Crown Castle International Corp. through 12 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$41.10, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Crown Castle International Corp. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Crown Castle International Corp. (C1CI34)?
The closing price on Oct 1, 2026 was R$86.67. Our model-based fair value is R$41.10, about −53% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Crown Castle International Corp. right now?
The price sits above even our optimistic bull case (R$72.15). The favourable scenario is already priced in. The model range is unusually wide (R$20.40 to R$72.15). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Crown Castle International Corp.
How large is the market capitalisation of Crown Castle International Corp. (C1CI34)?
The market capitalisation of Crown Castle International Corp. is R$179B (≈ $34.3B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Crown Castle International Corp. (C1CI34)?
The price-to-sales ratio of Crown Castle International Corp. is 2.94 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Crown Castle International Corp. (C1CI34)?
Earnings per share at Crown Castle International Corp. are R$3.07 (price ÷ EPS = P/E 28.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Crown Castle International Corp. (C1CI34)?
The dividend yield of Crown Castle International Corp. is 4.9% (payout 138%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Crown Castle International Corp. (C1CI34)?
The net margin of Crown Castle International Corp. is 10.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Crown Castle International Corp. (C1CI34)?
The return on equity (ROE) of Crown Castle International Corp. is −207% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Crown Castle International Corp. (C1CI34)?
On an EBIT basis the return on assets of Crown Castle International Corp. is 6.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Crown Castle International Corp. (C1CI34)?
The operating margin of Crown Castle International Corp. is 47.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Crown Castle International Corp. (C1CI34)?
Revenue at Crown Castle International Corp. is growing −4.8% versus a year earlier (3y avg −15.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Crown Castle International Corp. (C1CI34)?
Earnings per share at Crown Castle International Corp. are growing +6.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Crown Castle International Corp. (C1CI34) carry?
The net debt of Crown Castle International Corp. is $24.2B (fiscal year 2025, ≈ 8.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Crown Castle International Corp. in the live analysis
One click puts Crown Castle International Corp. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
