Grufity logoGrufity logo

Crown Castle International Corp Stock Research

CCI

125.49USD-0.59(-0.47%)Market Closed

Market Summary

USD125.49-0.59
Market Closed
-0.47%

CCI Stock Price

CCI RSI Chart

CCI Valuation

Market Cap

54.3B

Price/Earnings (Trailing)

32.44

Price/Sales (Trailing)

7.78

EV/EBITDA

18.29

Price/Free Cashflow

18.88

CCI Price/Sales (Trailing)

CCI Profitability

EBT Margin

24.33%

Return on Equity

22.49%

Return on Assets

4.3%

Free Cashflow Yield

5.3%

CCI Fundamentals

CCI Revenue

Revenue (TTM)

7.0B

Revenue Y/Y

6.65%

Revenue Q/Q

1.03%

CCI Earnings

Earnings (TTM)

1.7B

Earnings Y/Y

17.28%

Earnings Q/Q

-1.19%

Price Action

52 Week Range

121.71198.20
(Low)(High)

Last 7 days

2.0%

Last 30 days

-6.4%

Last 90 days

-3.8%

Trailing 12 Months

-22.5%

CCI Financial Health

Current Ratio

0.45

Debt/Equity

2.81

Debt/Cashflow

0.14

CCI Investor Care

Dividend Yield

4.31%

Dividend/Share (TTM)

5.46

Shares Dilution (1Y)

0.23%

Diluted EPS (TTM)

3.86

Peers (Alternatives to Crown Castle International)

View All Peers In Detail
NameMkt Capsorted ascendingRevenuePrice %, 1MReturns, 1YP/EP/SRev 1-YrInc 1-Yr
LARGE-CAP
89.8B
10.7B
-6.88% -12.74%
52.91
8.38
14.47% -33.92%
62.3B
7.3B
-5.94% 0.45%
88.45
8.58
9.46% 40.82%
54.3B
7.0B
-6.38% -22.51%
32.44
7.78
10.19% 52.83%
49.9B
4.2B
-4.61% -14.88%
11.48
11.94
22.43% 122.66%
26.8B
2.6B
-12.07% -19.91%
58.03
10.17
14.06% 94.18%
10.9B
1.7B
-4.07% -13.87%
86.7
6.32
26.61% -85.07%
MID-CAP
7.5B
1.1B
-13.38% -14.77%
19.4
6.96
12.95% 47.42%
4.2B
802.0M
-9.03% -5.22%
-332.18
5.23
114.83% 84.36%
2.5B
1.8B
-31.59% -62.57%
-7.3
1.41
13.26% -296.88%
2.0B
859.2M
-25.44% -29.31%
-30.3
2.33
1.38% -563.21%
SMALL-CAP
2.0B
421.4M
-3.41% 12.84%
22.96
4.63
3.35% 1705.32%
1.3B
826.7M
-30.54% -63.53%
-17.18
1.62
-2.04% -117.36%
1.0B
190.3M
-7.76% -1.93%
11.05
5.35
12.08% 1950.56%
868.4M
740.4M
-22.73% -54.50%
-23.86
1.17
1.87% -78.85%

Financials for Crown Castle International

Income Statement (Last 12 Months)
(In Millions)
* denotes actual numbers (not divided by Millions)
Description(%) Q/Q2022Q42022Q32022Q22022Q12021Q4
Revenue1.6%6,9866,8766,7486,5976,340
  S&GA Expenses1.6%750738718697680
Costs and Expenses0.5%4,5614,5404,4884,4254,339
EBITDA1.1%4,1064,0623,9463,807-
EBITDA Margin-0.5%0.59*0.59*0.58*0.58*-
Earnings Before Taxes5.3%1,7001,6151,499--
EBT Margin-1.6%0.24*0.25*0.24*0.23*-
Interest Expenses4.3%699670656652657
Net Income3.8%1,6751,6141,5461,4591,096
Net Income Margin2.1%0.24*0.23*0.23*0.22*-
Free Cahsflow3.8%2,8782,7722,7552,763-
Balance Sheet
(In Millions)
Description(%) Q/Q2022Q42022Q32022Q22022Q12021Q4
Assets0.2%38,92138,86139,01339,05139,040
  Current Assets3.0%1,2171,1821,2901,2611,254
    Cash Equivalents-10.3%156174281312292
  Net PPE0.9%15,40715,26515,21915,22615,269
  Goodwill0.0%10,08510,08710,08710,07810,078
Liabilities0.9%31,47231,18231,15231,01530,782
  Current Liabilities5.7%2,7312,5841,8711,7762,026
  Long Term Debt1.2%20,91020,66421,21221,05520,557
Shareholder's Equity-3.0%7,4497,6797,8618,0368,258
  Retained Earnings-2.5%-10,666-10,405-10,188-9,971-9,753
  Additional Paid-In Capital0.2%18,11618,08718,05018,00618,011
Accumulated Depreciation2.1%12,78012,51712,22011,937-
Shares Outstanding0%433433433433432
Cashflow (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q42022Q32022Q22022Q12021Q4
Cashflow From Operations3.8%2,8782,7722,7552,7632,789
  Share Based Compensation4.7%156149145134129
Cashflow From Investing1.1%-1,352-1,367-1,325-1,310-1,332
Cashflow From Financing-4.2%-1,665-1,598-1,446-1,346-1,310
  Dividend Payments1.7%2,6022,5592,4972,4352,373
  Buy Backs-1.5%65.0066.0066.0066.0070.00

Risks for CCI

What is the probability of a big loss on CCI?

40.4%


Probability that Crown Castle International stock will be more than 20% underwater in next one year

9.2%


Probability that Crown Castle International stock will be more than 30% underwater in next one year.

0%


Probability that Crown Castle International stock will be more than 40% underwater in next one year.
*Calculated based on probability distribution of losses observed in actual data in the last 5 years.

How does CCI drawdown profile look like?

Y-axis is the maximum loss one would have experienced if Crown Castle International was unfortunately bought at previous high price.

Drawdowns

Returns for CCI

Cumulative Returns on CCI

9.8%


10-Year Cumulative Returns

10.0%


7-Year Cumulative Returns

7.0%


5-Year Cumulative Returns

-2.8%


3-Year Cumulative Returns

What are the long-term rolling returns for CCI?

FIve years rolling returns for Crown Castle International.

Annualized Returns

Which funds bought or sold CCI recently?

View All Details
Datesorted ascendingFund NameType% Chg$ Change$ Held% Portfolio
2023-03-15
B. Riley Wealth Advisors, Inc.
added
0.71
-370,818
6,369,180
0.18%
2023-03-10
MATHER GROUP, LLC.
sold off
-100
-201,000
-
-%
2023-03-10
VICTORY CAPITAL MANAGEMENT INC
reduced
-15.15
-5,808,330
22,690,700
0.03%
2023-03-08
Capital Asset Advisory Services LLC
reduced
-29.51
-229,998
494,002
0.04%
2023-03-06
Rockefeller Capital Management L.P.
reduced
-5.05
-2,294,000
18,737,000
0.09%
2023-03-06
NORTH STAR ASSET MANAGEMENT INC
unchanged
-
-25,966
394,034
0.02%
2023-03-03
TIAA, FSB
reduced
-12.21
-196,108
914,892
-%
2023-03-02
LORING WOLCOTT & COOLIDGE FIDUCIARY ADVISORS LLP/MA
new
-
327,977
327,977
-%
2023-03-02
OLIVER LAGORE VANVALIN INVESTMENT GROUP
unchanged
-
-710
5,290
-%
2023-03-01
Regal Investment Advisors LLC
reduced
-12.25
-71,943
336,057
0.03%

1–10 of 48

Latest Funds Activity

Are funds buying CCI calls or puts?
Calls
Puts
Are funds bullish or bearish(Calls - Puts)?
Net Call Options
No. of funds that own CCI
No. of Funds

Crown Castle International News

InvestorsObserver

Should You Buy Crown Castle Inc (CCI) Stock on Wednesday?.

InvestorsObserver,
25 hours ago

DirectionsMag.com

Seeking Alpha

The Motley Fool

The Motley Fool

Fitch Ratings

Yahoo Finance

Seeking Alpha

2 Sweet High-Yield REITs.

Seeking Alpha,
3 months ago

Schedule 13G FIlings of Crown Castle International

Date FiledName of FilerPercent of ClassNo. of SharesForm Type
Feb 09, 2023
vanguard group inc
13.19%
57,123,369
SC 13G/A
Feb 07, 2023
blackrock inc.
7.4%
32,008,568
SC 13G/A
Feb 09, 2022
vanguard group inc
12.93%
55,894,000
SC 13G/A
Feb 01, 2022
blackrock inc.
8.6%
37,010,877
SC 13G/A
Feb 16, 2021
capital world investors
4.6%
20,052,561
SC 13G/A
Feb 10, 2021
vanguard group inc
12.62%
54,428,450
SC 13G/A
Jan 29, 2021
blackrock inc.
7.0%
30,092,470
SC 13G/A
Feb 14, 2020
capital world investors
5.0%
21,063,952
SC 13G
Feb 11, 2020
vanguard group inc
13.18%
54,824,555
SC 13G/A
Feb 10, 2020
blackrock inc.
7.2%
30,067,690
SC 13G/A

CCI Fair Value

Crown Castle International fair value in different scenarios

The table shows the Fair Value estimates for Crown Castle International for various scenarios. Disclaimer: These are just estimations from a model. None of the models are good at predicting the future. Please dont buy or sell stocks based on these outputs.
Fair ValueVery PessimisticPessimisticBase CaseOptimisticVery Optimistic
Very Low Inflation

52.66

-58.04%

66.01

-47.40%

87.09

-30.60%

124.97

-0.41%

157.49

25.50%
Current Inflation

48.05

-61.71%

59.31

-52.74%

76.73

-38.86%

108.32

-13.68%

135.25

7.78%
Very High Inflation

42.40

-66.21%

51.29

-59.13%

64.62

-48.51%

89.21

-28.91%

109.97

-12.37%

Historical Crown Castle International Fair Value Estimates


Very Pessimistic Case
Pessimistic Case
Fair Value
Optimistic Case
Very Optimistic Case
Closing Stock Price

Recent SEC filings of Crown Castle International

View All Filings
Date Filed Form Type Document
Feb 24, 2023
10-K
Annual Report
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading
Feb 24, 2023
4
Insider Trading

Latest Insider Trading transactions for CCI

Filter Transactions
Datesorted ascendingNameBuy/Sell$ ValueAvg. Price# SharesTitle
2023-02-22
Goldsmith Andrea Jo
acquired
-
-
1,713
-
2023-02-22
Stephens Kevin A
acquired
-
-
1,713
-
2023-02-22
MORELAND W BENJAMIN
acquired
-
-
1,713
-
2023-02-22
Melone Anthony J.
acquired
-
-
1,713
-
2023-02-22
Thornton Matthew III
acquired
-
-
1,713
-
2023-02-22
FITZGERALD ARI Q
acquired
-
-
1,713
-
2023-02-22
CHRISTY LANGENFELD CYNTHIA K
acquired
-
-
1,713
-
2023-02-22
Bartolo P Robert
acquired
-
-
2,458
-
2023-02-22
Jones Tammy
acquired
-
-
1,713
-
2023-02-19
SCHLANGER DANIEL K
sold (taxes)
-493,083
140
-3,505
evp & chief financial officer

1–10 of 50

Jay A. Brown
5000
Crown Castle owns, operates and leases more than 40,000 cell towers and approximately 80,000 route miles of fiber supporting 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. For more information on Crown Castle, please visit www.crowncastle.com.

CCI Income Statement

2022-12-31
Consolidated Statement of Operations and Comprehensive Income (Loss) - USD ($)
$ in Thousands, shares in Millions
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Net revenues:   
Site rental revenues$ 6,289,000$ 5,719,000$ 5,320,000
Services and other697,000621,000520,000
Net Revenues6,986,0006,340,0005,840,000
Costs of Operations:   
Site rental[1]1,602,0001,554,0001,521,000
Services and other[1]466,000439,000448,000
Selling, general and administrative750,000680,000678,000
Asset write-down charges34,00021,00074,000
Acquisition and integration costs2,0001,00010,000
Depreciation, amortization and accretion1,707,0001,644,0001,608,000
Total operating expenses4,561,0004,339,0004,339,000
Other Operating (Income) Expense00362,000[2]
Operating income (loss)2,425,0002,001,0001,863,000
Interest expense and amortization of deferred financing costs699,000657,000689,000
Gains (losses) on retirement of long-term obligations[3](28,000)(145,000)(95,000)
Interest income3,0001,0002,000
Other income (expense)(10,000)(21,000)(5,000)
Income (Loss) Attributable to Parent, before Tax, Total1,691,0001,179,0001,076,000
Benefit (provision) for income taxes(16,000)(21,000)(20,000)
Income (loss) from continuing operations1,675,0001,096,0001,056,000
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest1,675,0001,158,0001,056,000
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax0(62,000)0
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest0(62,000)0
Dividends, Preferred Stock0057,000
Net income (loss) attributable to CCI common stockholders1,675,0001,096,000999,000
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest, Total1,675,0001,096,0001,056,000
Other comprehensive income (loss):   
Foreign currency translation adjustments(1,000)01,000
Total other comprehensive income (loss)(1,000)[4]01,000[4]
Comprehensive income (loss) attributable to CCI stockholders$ 1,674,000$ 1,096,000$ 1,057,000
Net income (loss) attributable to CCI common stockholders, per common share:   
Income (loss) from continuing operations, basic$ 3.87$ 2.68$ 2.36
Income (loss) from discontinued operations, basic0(0.14)0
Income (Loss) from Continuing Operations, Per Diluted Share3.862.672.35
Discontinued Operation, Income (Loss) from Discontinued Operation, Net of Tax, Per Diluted Share0(0.14)0
Basic (in dollars per share)3.872.542.36
Diluted (in dollars per share)$ 3.86$ 2.53$ 2.35
Weighted-average common shares outstanding:   
Basic (in shares)433432423
Diluted (in shares)434434425
[1]Exclusive of depreciation, amortization and accretion shown separately.
[2]See note 15 for further information.
[3]Inclusive of the write-off of the respective deferred financing costs.
[4]See the consolidated statement of operations and comprehensive income (loss) for the components of "total other comprehensive income (loss)."

CCI Balance Sheet

2022-12-31
Consolidated Balance Sheet - USD ($)
$ in Millions
Dec. 31, 2022
Dec. 31, 2021
ASSETS  
Cash and cash equivalents$ 156$ 292
Restricted cash166169
Receivables, net of allowance of $19 and $17, respectively593543
Prepaid expenses102105
Deferred site rental receivables, current12792
Other current assets7353
Total current assets1,2171,254
Deferred site rental receivables1,9541,588
Property and equipment, net15,40715,269
Operating lease right-of-use assets6,5266,682
Goodwill10,08510,078
Site rental contracts and tenant relationships, net3,5353,982
Other intangible assets, net6164
Other assets, net136123
Total assets38,92139,040
LIABILITIES AND EQUITY  
Accounts payable236246
Accrued interest183182
Deferred revenues736776
Other accrued liabilities407401
Current maturities of debt and other obligations81972
Current portion of operating lease liabilities350349
Total current liabilities2,7312,026
Debt and other long-term obligations20,91020,557
Operating lease liabilities5,8816,031
Other long-term liabilities1,9502,168
Total liabilities31,47230,782
CCI stockholders' equity:  
Common stock, $0.01 par value; 1,200 shares authorized; shares issued and outstanding: December 31, 2022—433 and December 31, 2021—43244
Additional paid-in capital18,11618,011
Accumulated other comprehensive income (loss)(5)(4)
Dividends/distributions in excess of earnings(10,666)(9,753)
Total equity7,4498,258
Total liabilities and equity$ 38,921$ 39,040