Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: CCI stock price vs AAPL: inconclusive — current versus $36.81 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at AAPL's multiple
Implied fair value · at CCI's multiple
Needs CCI P/E.
Close Dec 31, 2025
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Reported gross margin
Operating income + D&A
Lower is better
Not comparable
Lower leverage
Statements
Annual statements in reported currencies, with calculations and source evidence.
Values retain reported currencies and share bases. Select a figure to inspect its period, calculation and filing inputs. Differences require compatible units and periods.
Explore enterprise value and market valuation multiples in the valuation sections.
Trendline
Eight period-end years of reported revenue, earnings, and margins. Periods and currencies are shown with the data.
Price framework
USD market cap plus reported borrowing debt, less cash and equivalents. This EV proxy excludes investments, preferred stock and noncontrolling-interest adjustments.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 98% equity / 2% debt · EV / Revenue 9.68x · EV proxy / EBITDA proxy 27.84x
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
CROWN CASTLE INC. · implied price per share
Bear
$15.33
Base
$24.14
Bull
$39.77
Apple Inc. · implied price per share
Bear
$102.98
Base
$125.76
Bull
$143.55
Balance sheet health
Inspect reported liquidity and leverage alongside historical financial-health checks.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
EQUINIX INC
CCI vs EQIX
DigitalBridge Group, Inc.
CCI vs DBRG
SBA COMMUNICATIONS CORP
CCI vs SBAC
Prologis, Inc.
CCI vs PLD
WEYERHAEUSER CO
CCI vs WY
COSTAR GROUP, INC.
CCI vs CSGP
MICROSOFT CORP
CCI vs MSFT
Alphabet Inc.
CCI vs GOOGL
Meta Platforms, Inc.
CCI vs META
NVIDIA CORP
CCI vs NVDA
INTEL CORP
CCI vs INTC
CISCO SYSTEMS, INC.
CCI vs CSCO
Cash excludes investments. EBITDA is an operating-income-plus-D&A proxy. Missing borrowing categories remain unavailable; select a value to inspect its inputs.
Edwyn research
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
This explanation uses an earlier data snapshot or evidence version. Review its generation date and the current figures, or refresh after signing in.
If you believe CCI can reverse its -35.1% revenue decline and materially improve balance-sheet quality, then hold or consider a selective entry because the stock is only defensible if the current discount to DCF proves temporary; otherwise, avoid initiating exposure given the -50.2% implied downside and weak quality scores.
CCI’s current price of $73.84 is far above its DCF range of $37.53-$50.77 and sits above the upper end of the historical band at $81.22 only modestly below, implying limited upside and substantial downside to intrinsic value. The provided P/E-based implied price of $36.81 suggests -50.2% downside, driven by CCI’s high 73.1x P/E versus AAPL’s 36.4x, despite CCI’s weaker growth and balance sheet.
Supporting Metrics
