Discounted Cash Flow
Crown Castle Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.9b | $357.0m | $908.4m | 9.1% | $0.95 |
| 2017 | $4.4b (11.1%) | $444.6m (24.5%) | $816.1m (-10.2%) | 10.2% (12.1%) | $1.01 (6.3%) |
| 2018 | $707.0m (-83.8%) | $558.0m (25.5%) | $761.0m (-6.8%) | 78.9% (673.3%) | $1.35 (33.7%) |
| 2019 | $670.0m (-5.2%) | $747.0m (33.9%) | $641.0m (-15.8%) | 111.5% (41.3%) | $1.80 (33.3%) |
| 2020 | $520.0m (-22.4%) | $999.0m (33.7%) | $1.4b (123.2%) | 192.1% (72.3%) | $2.36 (31.1%) |
| 2021 | $621.0m (19.4%) | $1.1b (9.7%) | $1.6b (9.0%) | 176.5% (-8.1%) | $2.54 (7.6%) |
| 2022 | $697.0m (12.2%) | $1.7b (52.8%) | $1.6b (0.5%) | 240.3% (36.2%) | $3.87 (52.4%) |
| 2023 | $449.0m (-35.6%) | $1.5b (-10.3%) | $1.7b (7.8%) | 334.5% (39.2%) | $3.46 (-10.6%) |
| 2024 | $210.0m (-53.2%) | $-3.9b (-359.9%) | $1.6b (-2.8%) | -1858.6% (-655.6%) | $-8.98 (-359.5%) |
| 2025 | $215.0m (2.4%) | $444.0m (111.4%) | $1.7b (2.8%) | 206.5% (111.1%) | $1.02 (111.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.