Crown Castle Inc. (CCI) intrinsic value & 10-year financials
Crown Castle Inc. (CCI) has a Graham intrinsic value of $8.59 per share. At $82.26 on Oct 17, 2026, the stock trades 858% above that value. Over the last 10 fiscal years revenue shrank 12.1% a year to $215.0M, with an average return on invested capital of 4.8%.
- Graham intrinsic value
- $8.59
- Share price (Oct 17, 2026)
- $82.26
- Price vs Graham value
- 858% above
- Market cap
- $35.9B
- Revenue (FY2025)
- $215.0M
- Revenue growth (10-yr CAGR)
- -12.1%
- ROIC (10-yr avg)
- 4.8%
- Free cash flow (FY2025)
- $2.9B
CCI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $215.0M | $444.0M | $1.01 | $2.9B | 965.1% | 9.3% |
| FY2024 | $210.0M | -$3.9B | -$8.98 | $1.7B | -1399.0% | -11.4% |
| FY2023 | $449.0M | $1.5B | $3.46 | $1.7B | 527.6% | 8.2% |
| FY2022 | $697.0M | $1.7B | $3.86 | $1.6B | 347.9% | 8.5% |
| FY2021 | $621.0M | $1.1B | $2.53 | $1.6B | 322.2% | 7.0% |
| FY2020 | $520.0M | $1.1B | $2.35 | $1.4B | 358.3% | 6.6% |
| FY2019 | $670.0M | $860.0M | $1.79 | $641.0M | 232.7% | 5.5% |
| FY2018 | $707.0M | $671.0M | $1.34 | $761.0M | 202.5% | 5.1% |
| FY2017 | $687.0M | $444.6M | $1.01 | $816.1M | 152.0% | 4.2% |
| FY2016 | $688.0M | $357.0M | $0.95 | $908.4M | 138.0% | 4.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Crown Castle is facing top-line stagnation, with revenue contracting over the decade.
Crown Castle has historically struggled to out-earn its cost of capital, averaging just 4.8% ROIC.
Over the decade, Crown Castle shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Crown Castle is modeled at 0.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $8.59 per share.