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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Crown Castle Inc. (CCI) Bundle
Evaluate Crown Castle Inc.'s (CCI) financial outlook like an expert! This (CCI) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,773.0 | 5,840.0 | 6,340.0 | 6,986.0 | 6,981.0 | 7,327.3 | 7,690.7 | 8,072.1 | 8,472.5 | 8,892.8 |
| Revenue Growth, % | 0 | 1.16 | 8.56 | 10.19 | -0.07157171 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 |
| EBITDA | 3,163.0 | 3,193.0 | 3,667.0 | 4,168.0 | 4,197.0 | 4,207.1 | 4,415.8 | 4,634.8 | 4,864.7 | 5,106.0 |
| EBITDA, % | 54.79 | 54.67 | 57.84 | 59.66 | 60.12 | 57.42 | 57.42 | 57.42 | 57.42 | 57.42 |
| Depreciation | 1,507.0 | 1,550.0 | 1,590.0 | 1,658.0 | 1,754.0 | 1,855.0 | 1,947.0 | 2,043.6 | 2,144.9 | 2,251.3 |
| Depreciation, % | 26.1 | 26.54 | 25.08 | 23.73 | 25.13 | 25.32 | 25.32 | 25.32 | 25.32 | 25.32 |
| EBIT | 1,656.0 | 1,643.0 | 2,077.0 | 2,510.0 | 2,443.0 | 2,352.1 | 2,468.8 | 2,591.2 | 2,719.7 | 2,854.6 |
| EBIT, % | 28.69 | 28.13 | 32.76 | 35.93 | 34.99 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 |
| Total Cash | 196.0 | 232.0 | 292.0 | 156.0 | 105.0 | 230.2 | 241.6 | 253.6 | 266.2 | 279.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 710.0 | 583.0 | 635.0 | 720.0 | 597.0 | 749.7 | 786.8 | 825.9 | 866.8 | 909.8 |
| Account Receivables, % | 12.3 | 9.98 | 10.02 | 10.31 | 8.55 | 10.23 | 10.23 | 10.23 | 10.23 | 10.23 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 334.0 | 230.0 | 246.0 | 236.0 | 252.0 | 301.8 | 316.7 | 332.4 | 348.9 | 366.2 |
| Accounts Payable, % | 5.79 | 3.94 | 3.88 | 3.38 | 3.61 | 4.12 | 4.12 | 4.12 | 4.12 | 4.12 |
| Capital Expenditure | -2,059.0 | -1,624.0 | -1,229.0 | -1,310.0 | -1,424.0 | -1,788.0 | -1,876.7 | -1,969.8 | -2,067.4 | -2,170.0 |
| Capital Expenditure, % | -35.67 | -27.81 | -19.38 | -18.75 | -20.4 | -24.4 | -24.4 | -24.4 | -24.4 | -24.4 |
| Tax Rate, % | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
| EBITAT | 1,404.1 | 1,612.5 | 1,930.8 | 2,486.3 | 2,401.4 | 2,226.2 | 2,336.6 | 2,452.5 | 2,574.2 | 2,701.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 476.1 | 1,561.5 | 2,255.8 | 2,739.3 | 2,870.4 | 2,190.4 | 2,384.8 | 2,503.1 | 2,627.2 | 2,757.5 |
| WACC, % | 6.55 | 6.8 | 6.7 | 6.82 | 6.8 | 6.73 | 6.73 | 6.73 | 6.73 | 6.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10,219.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,868 | |||||||||
| Terminal Value | 104,962 | |||||||||
| Present Terminal Value | 75,780 | |||||||||
| Enterprise Value | 86,000 | |||||||||
| Net Debt | 28,709 | |||||||||
| Equity Value | 57,291 | |||||||||
| Diluted Shares Outstanding, MM | 434 | |||||||||
| Equity Value Per Share | 132.01 |
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
- Download the Template: Gain immediate access to the Excel-based CCI DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
- Instant Calculations: The model will automatically refresh Crown Castle’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- 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.