_edited.png)
RISK CONCERN
Investment Strategy, Risk Analysis, and Insights by Chartered Professionals
CCI
Primary Facts
REIT�Specialty
Name:
-
Sector:
277.00M
Industry:
167.76
CEO:
Mr. Jay Brown
Total Employees:
Large Cap
Our Technological Advancement Rating
Our Rating:
0.997473442
0.217637324
Crown Castle Inc. (XNYS:CCI) In-Depth Stock/Fundamental/Options Analysis Today
Primary Targets/Price Insights
Previous Close ($) :
CROWN CASTLE INC. (XNYS:CCI)
One Month Price Target:
Six Month Price Target :
$168.34
Likely Price in One Year's Time:
Ticker:
$171.25
Likely Trading Range Today Under (Normal Volatility)
$168.43
Price Upper limit ($) :
$174.73
Price Lower limit ($) :
Crash Risk Prep/Key Price Levels (High Volatility/Risk)
Price, as per data analysis, isn't likely to fall below:
Today:
P388
This week:
$160.87
This month :
$152.35
Other Primary facts
Market Cap:
433.04M
Market Cap Classification:
73.28B
Number of Shares
IPO Date:
B
Best/Worst Daily Performance (Last 3+ Years)
Highest Daily Appreciation:
-12.43%
$136.95
Worst Daily Decline:
Our Options Trading Entry Points
Iron Condor entry points for options expiring in 1 week's time
Low risk (<2%) entry points
Buy Call:
Sell Call:
Buy Put:
Sell Put:
$184.99
11.34%
$150.53
$199.72
Medium risk (<10%) entry points
Buy Call
Sell Call
$177.06
Buy Put:
Sell Put:
$135.80
$158.46
$180.20
These entry points can be used for other strategies, such as butterflies, straddles, etc.
Risk-Adjusted returns (Sharpe Ratio) of
REIT�Specialty
Sharpe Ratio:
CCI, is amongst the top 60% highest yielding stocks in terms of daily returns
Comparison:
1.97%
0.094111033
Sharpe ratio is 9.41% higher than the industry
Average Returns/Yield of
REIT�Specialty
Daily returns:
1
Weekly returns:
0.05%
Monthly returns:
0.26%
Yearly returns:
12.62%
Comparison of returns:
-0.14578689
Classification:
Average annual returns/yield (last 3 years) is -14.58% below industry average
Results of T-Test of Returns:
CCI is a riskier investment compared to Nasdaq (IXIC)
Statistical test of Returns:
0.89
Volatility (measured by Standard Deviation)
Daily Volatility:
& is -5.29% lower than the market/S&P 500 average
Weekly Volatility:
2.03%
Monthly Volatility:
4.53%
Yearly Volatility:
9.06%
Volitlilty of last five days (Measured by Standard Deviation)
Average Volatility of this Week:
39.48%
-21.54%
Value at Risk Analysis (VaR)
Daily VaR:
Volatility in last five trading days has been -21.54% below long-term volatility
Weekly VaR:
-4.11%
Monthly VaR:
-9.18%
How Much Can the price of
REIT�Specialty
Decline in a Recession?
Likely price decline in a recession:
Base case (decline):
Risk of crash in next 6/12 months: High (50-70%)
Worst case (decline):
$141.52
This translates to price declining to:
-16%
This translates to price declining to:
-63.63%
Severe Crash Probability
-18.37%
What is Value at Risk (VaR)?
Risk Fundamentals
11.06%
CCI is a 29.64% riskier investment compared to the market/S&P 500 & is 11.06% riskier than Nasdaq (IXIC)
CCI is a 29.64% riskier investment compared to the market/S&P 500
Beta Examination of
REIT�Specialty
0.619
Expected beta in 1 year's time:
0.696
Expected beta in 3 year's time:
0.707
Unlevered (debt free) Beta:
Beta in relation to market/S&P 500--0.62
Beta in relation to Nasdaq (XNAS):
Returns are, approximately, symmetrical
Beta in relation to all global stocks::
Beta is -35.14% below industry average
Beta Comparison & Analysis
Beta of competitors/peers::
0.143
-0.251
Average Industry Beta:
Beta is -25.07% lower than peers
-0.351374022
Sustainable Growth Rate Analysis
Sustainable growth rate for this stock/firm:
WACC is -43.11% below industry mean WACC
-
Alpha provided | Alpha Analysis
Alpha provided:
1.000
0.028
3.330
Analysis of Cost of Capital of
REIT�Specialty
Equity cost of capital:
Alpha is 333% higher than market/& is unsustainably high
-0.237
Unlevered (without debt) cost of capital:
Equity cost of capital is -23.71% below industry mean WACC
Before-tax cost of debt:
1.71%
After-tax cost of debt:
2.27%
Overall debt rating:
1.79%
Weighted average cost of capital (WACC):
2.27%
-43.11%
Key Per-Share Metrics & Analysis
Revenue per share:
Present value of the expected future dividends only: $111.73
Revenue growth rate per share of (3Y):
Price to sales ratio is 51.24% above the industry mean
-30.91%
EPS:
One Billion Four Hundred Fifty-Four Million Nine Hundred Eighty-Seven Thousand Five Hundred Twenty Dollars
Expected Annual growth rate of EPS (3Y):
Price to free cash flow ratio is 64.03% higher than the industry
-47.81%
Free cash flow (FCF) per share:
Price to book ratio is 75.35% above the industry mean
-
0.588880307
Debt per share
Debt repayment rate in last quarter: 6.73%
EBITDA per share
Each employee generates -89% less EBITDA than industry average revenue per employee
Valuation Analysis Today of
REIT�Specialty
P/E Ratio:
-
P/E Ratio of Competitors/Peers:
47.04
-0.433987664
279.2704643
-0.399292007
-
Share value as per dividend discount (DDM) model: $132.04
P/S (Price to Sales ratio):
$15.23
0.512428544
P/B (Price to book value ratio):
Price to sales ratio is 51.24% above the industry mean
-
0.640338649
Net income growth rate (3Y):
Annual revenue growth rate is -30.91% below industry average
-79.02%
Dividend Analysis
Net income growth rate is -79.02% lower than the industry average net income growth rate
Dividend payout rate: 44.55%
$1.47
Previous Dividend: $1.47
Previous adjusted dividend: $1.47
Previous Dividend: $5.74
Expected next dividend best case: $1.56
Expected next dividend worst case: $1.38
Average dividend payment (long-term): $1.32
Average dividend increase/decrease (growth rate) % per period: 2.14%
Expected next dividend payment date: 28/09/2022
Expected next dividend record date: 13/09/2022
-
Previous dividend payment date: 30/06/2022
Previous dividend record date: 15/06/2022
Dividend History:
-
2022-03-14--$1.47
2021-09-14--$1.33
2022-06-14--$1.47
2021-12-14--$1.47
2021-06-11--$1.33
-0.958464065
In-depth Debt & Leverage Analysis
Debt to equity ratio:
339.06%
Net debt to equity ratio:
The remaining useful life of property plant & equipment is: 11.1 years
Debt to assets ratio:
69.77%
Net debt to assets ratio:
337.64%
-9.75%
Ability to repay debt:
Interest coverage ratio:
Debt-to-asset ratio is -9.75% below industry average
0.14
Looking forward:
Debt growth rate:
3.3x
-
6.73%
Analysis of Key Statistics
Correlation of price movement with the market:
22.48043993
Statistical significance of correlation:
-0.29%
Average Correlation of the industry with the market:
0.652
7.87%
R Squared (percentage of price movement explained by movement of the market):
0.652
Correlation of price movement with Nasdaq (^IXIC):
0.425
Covariance of price movement with the market:
0.007
Kurtosis
0.009
6.377
Skewness of returns:
Returns have a significant fat-tails (leptokurtic), i.e., returns considerably higher or lower than the mean returns are more probable, compared to assets with normally distributed returns
-0.053
Fundamental Analysis & Dupont Analysis of
REIT�Specialty
Gross Profit Margin Ratio:
4.56B
Operating Profit Margin Ratio:
Net profit margin is 22.36% higher than the industry
82.15%
Net Profit Margin Ratio:
4.56B
Effective Tax Rate:
2.60%
-0.873175294
Dupont Method
Net Profit Margin
Return on Equity Ratio (ROE):
×
ROA
=
×
Return on assets (ROA) is -26.89% lower than the industry
-0.90%
Financial Leverage
Asset Turnover Ratio (ROA):
Operating profit margin is 82.15% higher than the industry
-26.89%
Financial Leverage:
Interest coverage ratio is 13.88% more than industry average
Current Ratio:
Return on equity (ROE) is -0.90% lower than the industry
-0.596661227
Cash Conversion Cycle (days):
$62.66
-1.516665075
Current ratio is -59.67% below industry average
Stock based compensation to net income ratio:
Equity growth rate per share is 58.89% higher than the industry
In-depth Efficiency Analysis
Revenue generated per employee:
Cash conversion cycle is -151.67% below industry average
-0.8341461
EBITDA generated per employee:
Each employee generates -83% less revenue than industry average revenue per employee
-0.885982283
Profit generated per employee:
$8.69
-90%
Free cash flow (FCF) generated per employee:
Each employee generates -90% less net income/profit than industry average revenue per employee
-0.959942281
Assets/Capital per employee
Each employee generates -96% less free cash flow than industry average revenue per employee
-0.959942281
Research & Development (R&D) Analysis
-
-
Competitors/Peer firms of
REIT�Specialty
$234.74
GNL-PB
PUBLIC STORAGE (XNYS:PSA)
SPG-PJ
SIMON PROPERTY GROUP, INC. (XNYS:SPG)
AMERICAN TOWER CORPORATION (XNYS:AMT)
DIGITAL REALTY TRUST, INC. (XNYS:DLR)
REALTY INCOME CORPORATION (XNYS:O)
WELLTOWER INC. (XNYS:WELL)
Current Analyst Ratings
$3.36
Strong buy�17%
Buy�38%
Hold�33%
Sell�0%
Strong sell�0%
Income Statement
Period:
3/31/2022
Date:
Value
Revenue:
TTM
Cost of Revenue:
Gross Profit:
R&D Expense
General & Admin Expenses:
Selling, General & Admin Expenses
Sales and Marketing Expenses
Other Expenses :
Operating Expenses :
Cost & Expenses :
Interest Income:
Interest Expenses:
Depreciation & Amortization:
EBITDA:
Operating Income:
Other Income Expenses:
Income Before Tax:
Income Tax Expense:
Net Income:
Balance Sheet
Date:
Calendar Year:
Period:
Cash & Cash Equivalents:
Short Term Investments:
Cash & Short Term Investments:
Net Receivables:
Inventory:
Other Current Assets:
Total Current Assets:
PP&E:
Goodwill:
Intangible Assets:
Long Term Investments:
Tax Assets:
Other Non-Current Assets:
Total Non-Current Assets:
Other Assets:
Total Assets:
Accounts Payable:
Short Term Debt:
Tax Payables:
Deferred Revenue:
Other Current Liabilities:
Total Current Liabilities:
Long Term Debt:
Other Non-Current Liabilities:
Total Non Current Liabilities:
Other Liabilities:
Total Liabilities:
Common Stock:
Retained Earnings:
Accumulated Other Comprehensive Loss:
Other Total Stockholders' Equity:
Total Stockholders' Equity:
Total Liabilities and Stockholders' Equity:
Total Investments:
Total Debt:
Net Debt:
6.60B
2.04B
276%
-
-
697.00M
-
1.66B
4.39B
1.00M
626.00M
1.66B
228%
20.00M
- 694000.00K
89%
20.00M
Statement of Cash Flow
Date:
Period:
421.00M
Differed Income Tax :
420.00M
Stock Based Compensation :
1.00M
Change in Working Capital :
38.00M
Accounts Receivables:
- 367000.00K
Other Working Capital:
- 13000.00K
Other Non-Cash Items:
-
Net Cash Provided by Operating Activities:
45.00M
Investments in PP&E:
558.00M
Net Acquisitions:
-
Purchases of Investments:
- 3000.00K
Sales/Maturities of Investments:
Other Investing Activities:
Net Cash Used for Investing Activities:
Debt Repayment:
Common Stock Issued:
Common Stock Repurchased:
Dividend Paid:
Other Financing Activities:
Net Cash Used Provided by Financing Activities:
Effect of FOREX on Changes in Cash:
Net Changes in Cash:
Cash at End of Period:
Cash at Beginning of Period:
Operating Cash Flow:
Capital Expenditure:
Free Cash Flow (FCF):
Value
3/31/2022
2022
Q1
312.00M
-
312.00M
503.00M
-
446.00M
1.26B
21.97B
10.08B
3.94B
-
-
1.81B
37.79B
-
39.05B
224.00M
426.00M
-
721.00M
405.00M
1.78B
27.13B
2.11B
29.24B
-
31.02B
4.00M
- 9971000.00K
- 3000.0K
Value
2.35B
-
8.04B
39.05B
-
27.56B
-
-
- 286000.00K
- 289000.00K
- 1957000.00K
-
- 63000.00K
- 650000.00K
2.42B
- 253000.00K
-
16.00M
482.00M
466.00M
558.00M
- 281000.00K
Our Proprietary Portfolio Rating
Our Rating:
44.74640715
Price Forecast/Expected Price in Next 5 Years of
REIT�Specialty
2023
2024
2025
2026
2027
199.4503926
$199.45
$207.74
$216.38
$225.37