Using the PEG framework with analyst consensus forward EPS growth of 25.0% plus 6.1% dividend yield, Crown Castle Inc. has a fair value of $52.61 based on NTM EPS (FY2026) of $2.10. The current PEG ratio is 0.80.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 40.0% |
| Dividend Yield | +6.1% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $2.10 |
| Fair Value | $52.61 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $1.02 | — | — |
| FY2026E | $2.10 | +106.3% | 14 |
| FY2027E | $2.81 | +33.5% | 13 |
| FY2028E | $2.98 | +6.1% | 10 |
| FY2029E | $3.92 | +31.3% | 5 |
4Y Forward EPS CAGR: 40.0%
| Year | Net Income | EPS | YoY |
|---|
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.
| FY2021 | $1.1B | $2.53 | — |
| FY2022 | $1.7B | $3.86 | +52.6% |
| FY2023 | $1.5B | $3.46 | -10.4% |
| FY2024 | $-3.9B | $-8.98 | -359.5% |
| FY2025 | $444.0M | $1.02 | — |
4Y Historical EPS CAGR: -20.3%