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 ESRT: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at ESRT's multiple
Needs ESRT P/E.
Implied fair value · at CCI's multiple
Needs CCI P/E.
Price unavailable
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.
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
$15.33
Base
$24.14
Bull
$39.77
EMPIRE STATE REALTY TRUST, 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.
Not enough data to score either balance sheet.
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
SL GREEN REALTY CORP
CCI vs SLG
BXP, Inc.
CCI vs BXP
JBG SMITH Properties
CCI vs JBGS
BRANDYWINE REALTY TRUST
CCI vs BDN
Hudson Pacific Properties, Inc.
CCI vs HPP
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 reaccelerate growth and sustainably defend its premium multiples despite 11.3x net debt/EBITDA and a -35.1% revenue decline, then hold or add; otherwise, the data favors avoiding new exposure because ESRT and DCF-based valuations sit far below the current price.
CCI trades at a large premium to ESRT on both earnings and sales-based valuation metrics despite materially weaker growth. The implied P/E valuation of $20.20 is far below the current price of $77.35, indicating a -73.9% downside to ESRT-based estimate.
Supporting Metrics
