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 2026 ·
Decision snapshot: CCI stock price at premium vs MSFT $73.87 current versus $27.21 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 MSFT'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
Nine 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
MICROSOFT CORPORATION · 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
Apple Inc.
CCI vs AAPL
Alphabet Inc.
CCI vs GOOGL
AMAZON COM INC
CCI vs AMZN
ADOBE INC.
CCI vs ADBE
NVIDIA CORP
CCI vs NVDA
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.
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 ROIC from 9.2% while reducing leverage, then consider holding; otherwise, the data support reducing exposure because the stock still screens rich versus both MSFT-based and DCF valuation ranges.
CCI’s current price of $75.59 sits far above the implied P/E-based value of $27.21, suggesting a -64.0% downside to MSFT-based estimate. Even against its own ranges, the stock is above the DCF range of $37.53-$50.77 and slightly below the historical band midpoint, so the market is still paying a premium to intrinsic and MSFT-based signals.
Supporting Metrics