Crown Castle Inc.
$55.67B- Market cap
- $31.43B
- Debt
- +$24.34B
- Cash
- −$99.00M
Capital structure 56% equity / 44% debt · EV / Revenue 13.05x · EV proxy / EBITDA proxy 20.32x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
CCI · price snapshotP/E 73.14x
$73.87Snapshot Sep 10, 2026, 4:00 PM ET
Implied fair value · at AMT's multiple
$32.3556.2% below market
1.01 CCI Annual EPS×32.03x AMT P/E=$32.35
Market $73.87Implied $32.35
AMT · price snapshotP/E 32.03x
$172.98Snapshot Sep 10, 2026, 4:00 PM ET
Implied fair value · at CCI's multiple
$394.95128.3% above market
5.40 AMT Annual EPS×73.14x CCI P/E=$394.95
Market $172.98Implied $394.95
Metric by metric
Smart diff
Where each company leads, and how wide the gap is.
6 metrics shown
MetricCCIAMTDifference (CCI − AMT)
Revenue growth (YoY)
Growth lag
-4.4%
5.1%
AMT: higher Revenue growth (YoY) by 9.5 percentage points
Gross margin
Reported gross margin
97.3%
N/M
Insufficient data
EBITDA proxy margin
Operating income + D&A
64.3%
64.1%
CCI: higher EBITDA proxy margin by 0.1 percentage points
EV/Revenue
Lower is better
13.05x
N/M
Insufficient data
P/E
Higher P/E
73.14x
32.03x
AMT: lower P/E by 41.1x
Net debt / EBITDA proxy
Lower leverage
8.8
N/M
Insufficient data
Statements
Side-by-side financials
Annual statements in reported currencies, with calculations and source evidence.
Income statement · reported unitsCCIAMTDelta
RevenueEnded 2025-12-31Ended 2025-12-31−USD 6.38B
Gross profitEnded 2025-12-31—
Operating incomeEnded 2025-12-31Ended 2025-12-31−USD 2.77B
EBITDA proxyEnded 2025-12-31Ended 2025-12-31−USD 4.09B
Net incomeEnded 2025-12-31Ended 2025-12-31−USD 2.18B
Diluted / combined EPS (reported share)Ended 2025-12-31Ended 2025-12-31Different share bases
Revenue growthEnded 2025-12-31Ended 2025-12-31−9.5 pp
Gross marginEnded 2025-12-31—
Operating marginEnded 2025-12-31Ended 2025-12-31+3.1 pp
EBITDA proxy marginEnded 2025-12-31Ended 2025-12-31+0.1 pp
Net marginEnded 2025-12-31Ended 2025-12-31−14.3 pp
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
Historical trends
Eight period-end years of reported revenue, earnings, and margins. Periods and currencies are shown with the data.
CCIAMT
Price framework
Enterprise value
USD market cap plus reported borrowing debt, less cash and equivalents. This EV proxy excludes investments, preferred stock and noncontrolling-interest adjustments.
Price framework
Intrinsic value (DCF)
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
$35.47−52.0% vs $73.87
$15.50B equity value÷437.00M shares=$35.47
Bear
$24.14
Base
$35.47
Bull
$55.63
Cash-flow base$3B
Growth0.0%
Balance sheet health
Solvency
Inspect reported liquidity and leverage alongside historical financial-health checks.
Piotroski F-Score
Financial strength on a 0–9 scale.
4/ 9 · CCIModerate
7/ 9 · AMTStrong
Altman Z-Score
Bankruptcy-risk signal from balance sheet and earnings power.
-0.10
Comparable set
Relative positioning
Where the pair sits against the wider comparable set.
Keep comparing
More comparisons
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.