Crown Castle Inc. (CCI) DCF Valuation

Crown Castle Inc. (CCI) Avaliação DCF

US | Real Estate | REIT - Specialty | NYSE
Crown Castle Inc. (CCI) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Crown Castle Inc. (CCI) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Avalie as perspectivas financeiras da Crown Castle Inc. (CCI) como um especialista! Esta calculadora DCF (CCI) fornece dados financeiros pré-preenchidos e oferece total flexibilidade para modificar o crescimento da receita, o WACC, as margens e outras suposições cruciais para se alinhar com suas projeções.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 5,840.0 6,340.0 6,986.0 6,981.0 6,568.0 6,777.6 6,993.8 7,217.0 7,447.3 7,684.9
Revenue Growth, % 0 8.56 10.19 -0.07157171 -5.92 3.19 3.19 3.19 3.19 3.19
EBITDA 3,193.0 3,667.0 4,168.0 4,197.0 -1,241.0 2,892.7 2,985.0 3,080.2 3,178.5 3,279.9
EBITDA, % 54.67 57.84 59.66 60.12 -18.89 42.68 42.68 42.68 42.68 42.68
Depreciation 1,550.0 1,590.0 1,658.0 1,754.0 1,738.0 1,720.7 1,775.6 1,832.3 1,890.7 1,951.0
Depreciation, % 26.54 25.08 23.73 25.13 26.46 25.39 25.39 25.39 25.39 25.39
EBIT 1,643.0 2,077.0 2,510.0 2,443.0 -2,979.0 1,172.0 1,209.4 1,248.0 1,287.8 1,328.9
EBIT, % 28.13 32.76 35.93 34.99 -45.36 17.29 17.29 17.29 17.29 17.29
Total Cash 232.0 292.0 156.0 105.0 119.0 191.5 197.6 203.9 210.4 217.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 583.0 635.0 720.0 597.0 654.0
Account Receivables, % 9.98 10.02 10.31 8.55 9.96
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 230.0 246.0 236.0 252.0 192.0 240.3 248.0 255.9 264.1 272.5
Accounts Payable, % 3.94 3.88 3.38 3.61 2.92 3.55 3.55 3.55 3.55 3.55
Capital Expenditure -1,624.0 -1,229.0 -1,310.0 -1,424.0 -1,222.0 -1,422.6 -1,468.0 -1,514.8 -1,563.2 -1,613.0
Capital Expenditure, % -27.81 -19.38 -18.75 -20.4 -18.61 -20.99 -20.99 -20.99 -20.99 -20.99
Tax Rate, % -0.61872 -0.61872 -0.61872 -0.61872 -0.61872 -0.61872 -0.61872 -0.61872 -0.61872 -0.61872
EBITAT 1,612.5 1,930.8 2,486.3 2,401.4 -2,997.4 1,144.9 1,181.5 1,219.2 1,258.1 1,298.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,185.5 2,255.8 2,739.3 2,870.4 -2,598.4 1,483.7 1,475.6 1,522.7 1,571.3 1,621.4
WACC, % 6.75 6.66 6.77 6.75 6.78 6.74 6.74 6.74 6.74 6.74
PV UFCF
SUM PV UFCF 6,317.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,686
Terminal Value 61,443
Present Terminal Value 44,335
Enterprise Value 50,652
Net Debt 29,494
Equity Value 21,158
Diluted Shares Outstanding, MM 434
Equity Value Per Share 48.75

What You Will Get

  • Real CCI Financial Data: Pre-filled with Crown Castle’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Crown Castle’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Crown Castle Inc. (CCI).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Crown Castle Inc. (CCI).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Crown Castle Inc. (CCI) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Crown Castle Inc. (CCI).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Crown Castle Inc. (CCI).

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CCI DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
  3. Instant Calculations: The model will automatically refresh Crown Castle’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for Crown Castle Inc. (CCI)?

  • Accuracy: Utilizes real Crown Castle financials to ensure precise data.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Crown Castle Inc. (CCI) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Crown Castle Inc. (CCI).
  • Consultants: Deliver professional valuation insights on Crown Castle Inc. (CCI) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Crown Castle Inc. (CCI) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Crown Castle Inc. (CCI).

What the Template Contains

  • Historical Data: Includes Crown Castle Inc.’s (CCI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Crown Castle Inc.’s (CCI) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Crown Castle Inc.’s (CCI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.