Crown Castle Inc. (NYSE: CCI)

Sector: Real Estate Industry: REIT - Specialty CIK: 0001051470
Market Cap 37.84 Bn
P/B 3.22
P/E 64.24
P/S 6.91
ROIC (Qtr) -10.37
Div Yield % 5.89
Rev 1y % (Qtr) -4.29
Total Debt (Qtr) 29.58 Bn
Debt/Equity (Qtr) -19.81
Add ratio to table...

About

Crown Castle Inc. (CCI) is a prominent player in the United States communications infrastructure industry. The company's primary business involves owning, operating, and leasing a vast portfolio of towers, small cells, and fiber assets, which are strategically located throughout the country. With a significant presence in the 50 and 100 largest U.S. basic trading areas, Crown Castle's infrastructure is a critical component of the networks of major wireless carriers such as T-Mobile, AT&T, and Verizon Wireless. Crown Castle generates revenue by...

Read more

Investment thesis

Bull case

  • Operating cash flow of 3.06B provides strong 39.28x coverage of stock compensation 78M, indicating sustainable incentive practices.
  • Tangible assets of 25.47B provide exceptional 173.26x coverage of deferred revenue 147M, showing strong service capability backing.
  • Robust free cash flow of 2.67B exceeds capital expenditure of 399M by 6.68x, indicating strong organic growth funding capability.
  • Strong operating cash flow of 3.06B provides 6.73x coverage of SG&A expenses 455M, showing efficient operational cost management.
  • Operating cash flow of 3.06B provides strong 20.84x coverage of deferred revenue 147M, indicating service delivery capability.

Bear case

  • Operating cash flow of 3.06B barely covers its investment activities of (1.08B), with a coverage ratio of -2.84, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 3.06B provides thin coverage of dividend payments of (2.29B) with a -1.34 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of (3.63B) show weak coverage of depreciation charges of 957M, with a -3.80 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of 3.06B barely covers operating expenses of 6.05B with a 0.51 ratio, suggesting thin operational efficiency margins and limited flexibility.
  • Operating cash flow of 3.06B is outpaced by equity issuance of (24M) (-127.67 ratio), indicating concerning reliance on equity markets for funding operations.

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the REIT - Specialty
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 EQIX Equinix Inc 93.20 Bn 69.03 10.11 22.73 Bn
2 AMT American Tower Corp /Ma/ 84.92 Bn 69.21 11.41 45.01 Bn
3 DLR Digital Realty Trust, Inc. 61.15 Bn 48.23 10.00 19.66 Bn
4 CCI Crown Castle Inc. 37.84 Bn 64.24 6.91 29.58 Bn
5 IRM Iron Mountain Inc 32.10 Bn 222.02 4.65 18.73 Bn
6 SBAC Sba Communications Corp 25.39 Bn 332.98 15.54 15.02 Bn
7 WY Weyerhaeuser Co 19.35 Bn 59.73 2.80 5.57 Bn
8 LAMR Lamar Advertising Co/New 12.52 Bn 427.65 10.32 4.79 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.72 1.49
EV to Cash from Ops. EV/CFO 21.14 23.58
EV to Debt EV to Debt 1.83 2.74
EV to EBIT EV/EBIT 39.41 32.67
EV to EBITDA EV/EBITDA 18.34 18.09
EV to Free Cash Flow [EV/FCF] EV/FCF 76.10 66.87
EV to Market Cap EV to Market Cap 1.43 2.19
EV to Revenue EV/Rev 9.88 9.81
Price to Book Value [P/B] P/B 3.22 0.95
Price to Earnings [P/E] P/E 64.24 70.17
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.01 3.96
Dividend Payout Ratio % Div Payout % (Qtr) -49.40 112.65
Dividend per Basic Share Div per Share (Qtr) 5.26 3.59
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 85.80 187.43
Interest Coverage Int. cover (Qtr) -3.76 4.10
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 17.05 12.53
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -36.34 105.31
Dividend Growth (1y) % Div 1y % (Qtr) -16.04 27.11
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -271.35 44.10
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -163.85 -3.90
EBIT Growth (1y) % EBIT 1y % (Qtr) -268.09 45.16
EBT Growth (1y) % EBT 1y % (Qtr) -468.89 209.40
EPS Growth (1y) % EPS 1y % (Qtr) -475.62 198.65
FCF Growth (1y) % FCF 1y % (Qtr) 8.64 -130.11
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -5.08 5.54
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.15 0.20
Cash Payout Ratio Cash Payout (Qtr) 0.66 0.17
Cash Ratio Cash Ratio (Qtr) 0.05 0.30
Current Ratio Curr Ratio (Qtr) 0.26 0.62
Debt to Equity Ratio Debt/Equity (Qtr) -19.81 1.20
Interest Cover Ratio Int Coverage (Qtr) -3.76 4.10
Times Interest Earned Times Interest Earned (Qtr) -3.76 4.10
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -55.30 59.74
EBIT Margin % EBIT Margin % (Qtr) -75.05 40.99
EBT Margin % EBT Margin % (Qtr) -95.00 18.94
Gross Margin % Gross Margin % (Qtr) 73.40 65.41
Net Profit Margin % Net Margin % (Qtr) -95.40 14.71