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 · View financials
Decision snapshot: CCI stock price vs SHOP: 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 SHOP's multiple
Needs SHOP P/E.
Implied fair value · at CCI's multiple
Needs Annual EPS.
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.
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
Shopify Inc. · implied price per share
The ordinary-share to listed-security ratio could not be verified.
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
MICROSOFT CORP
CCI vs MSFT
ADOBE INC.
CCI vs ADBE
ORACLE CORP
CCI vs ORCL
EBAY INC
CCI vs EBAY
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 stabilize revenue growth and reduce leverage from 11.3x net debt/EBITDA, then the stock may deserve a higher multiple; otherwise, the current price looks hard to justify versus the DCF range despite the P/E-based upside.
At $74.92, CCI sits above the midpoint of its historical band ($67.43-$82.41) but well below SHOP-implied $163.69-$163.69 and the P/E-based implied price of $158.42. The valuation gap is driven by the very high SHOP P/E for SHOP (156.9x) versus CCI's 74.2x, but SHOP multiple comparison is difficult to interpret because SHOP has negative EV/EBITDA and EV/Revenue.
Supporting Metrics