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
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: CCI stock price at premium vs AMZN $73.87 current versus $32.51 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 AMZN's multiple
Implied fair value · at CCI's multiple
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
Higher P/E
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
11 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.
Capital structure 56% equity / 44% debt · EV / Revenue 13.05x · EV proxy / EBITDA proxy 20.32x
Complete market value, debt and cash evidence is required for enterprise value.
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
$24.14
Base
$35.47
Bull
$55.63
AMAZON COM INC · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
Walmart Inc.
CCI vs WMT
EBAY INC
CCI vs EBAY
MICROSOFT CORP
CCI vs MSFT
Alphabet Inc.
CCI vs GOOGL
Apple Inc.
CCI vs AAPL
TARGET CORP
CCI vs TGT
Cash excludes investments. EBITDA is an operating-income-plus-D&A proxy. Missing borrowing categories remain unavailable; select a value to inspect its inputs.
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 leverage and quality scores, then hold or accumulate selectively because the current valuation would need a strong operational turnaround to be justified; otherwise, the data favors reducing exposure given the -57.3% implied downside.
CCI’s current price of $76.20 sits well above both AMZN-implied range of $33.02 to $36.29 and the DCF range of $36.58 to $49.49, implying meaningful downside on a relative and intrinsic basis. The stated P/E-based implied price is $32.51, or -57.3% downside, reinforcing that the stock is priced far above the earnings multiple framework used here.
Supporting Metrics