Three independent discounted-cash-flow-style models value Crown Castle Inc. every trading day. 0 of 3 currently price CCI above its market price.
| Free Cash Flow model | $9.06 |
| Excess Profit model | $-29.99 |
| Residual Earnings model | $-3.82 |
| Dividend Discount model | $69.06 |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +5.9% |
| Net debt / EBITDA | 9.6× |
| Gross margin | +74.1% |
| Revenue CAGR | -15.2% |
| Cash conversion | 6.9× |
| Dividend yield | +6.2% |
| Buyback yield | -0.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CCI in StockKitty