Crown Castle Inc.
$56.41B- Market cap
- $32.17B
- Debt
- +$24.34B
- Cash
- −$99.00M
Capital structure 57% equity / 43% debt · EV / Revenue 13.23x · EV proxy / EBITDA proxy 20.59x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: CCI stock price at premium vs BRX $75.62 current versus $23.21 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 BRX's multiple
Implied fair value · at CCI's multiple
Snapshot Sep 11, 2026, 4:00 PM ET
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
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.
Capital structure 57% equity / 43% debt · EV / Revenue 13.23x · EV proxy / EBITDA proxy 20.59x
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
Brixmor Property Group Inc. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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
KIMCO REALTY CORP
CCI vs KIM
REGENCY CENTERS CORP
CCI vs REG
MACERICH CO
CCI vs MAC
SIMON PROPERTY GROUP INC /DE/
CCI vs SPG
FEDERAL REALTY INVESTMENT TRUST
CCI vs FRT
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 financial quality, then avoid relying on the current market price as a support level because the DCF range of $36.58-$49.49 and the 90.9x P/E both imply substantial downside.
CCI’s current price of $91.79 implies a P/E-based value of $24.99, or -72.8% downside, versus a BRX with a much lower P/E multiple. The stock also trades above the upper end of its historical band and far above its DCF range, suggesting the market price is not supported by intrinsic value estimates.
Supporting Metrics