Using the industry peer median P/E multiple (trailing + forward), Crown Castle Inc. (CCI) has a fair value of $39.93 based on 6 comparable companies in the REIT - Specialty industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Crown Castle Inc.CCI | 33,955 | 76.2x | 36.9x |
| Simon Property Group, Inc.SPG | 59,029 | 12.8x | 27.0x |
| Public StoragePSA | 47,269 | 29.9x | 27.1x |
| CBRE Group, Inc.CBRE | 40,074 | 35.0x | 17.9x |
| VICI Properties Inc.VICI | 28,964 | 10.4x | 10.2x |
| Extra Space Storage Inc.EXR | 27,531 | 28.4x | 27.9x |
| SBA Communications CorporationSBAC | 17,519 | 16.9x | 21.8x |
| Industry Median | 22.7x | 24.4x | |
| (*) Profit after tax | 444 | 920 | |
| Equity Value | 10,058 | 24,845 | |
| (/) Outstanding shares | 437 | 437 | |
| Fair Price | $23 | $57 | |
This P/E relative valuation uses the industry peer median Price-to-Earnings ratio to estimate fair value. Both trailing (last 12 months) and forward (next fiscal year analyst estimates) P/E multiples are computed independently.
The industry median trailing P/E is applied to the company's TTM net income, and the forward P/E to analyst-estimated net income. Each produces an equity value divided by shares outstanding to yield a fair price per share. The selected fair value is the average of the trailing and forward legs.