In partnership with

7 Actionable Ways to Achieve a Comfortable Retirement

Your dream retirement isn’t going to fund itself—that’s what your portfolio is for.

When generating income for a comfortable retirement, there are countless options to weigh. Muni bonds, dividends, REITs, Master Limited Partnerships—each comes with risk and oppor-tunity.

The Definitive Guide to Retirement Income from Fisher investments shows you ways you can position your portfolio to help you maintain or improve your lifestyle in retirement.

It also highlights common mistakes, such as tax mistakes, that can make a substantial differ-ence as you plan your well-deserved future.

Download your free copy today.

Crown Castle Inc. DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.98%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 7%

Historical Data

Revenue growth in the last 10 years (CAGR): 5.77%

Earnings growth in the last 10 years (CAGR): / (from +$1.521B to -$4.618B)

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 5.84%

Future Assumptions

End of Year FCF growth: 2.5%

Growth until end of 2026: 5%

Growth until end of 2034: 4%

Perpetual growth: 3%

Net Debt: 29.518B

Outstanding Stock Options Present Value Assumption: $0B

Restricted Stock Units Present Value Assumption: $0.275B

Stock Valuation based on these assumptions: $38

Last update 11/16/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Crown Castle Inc. (CCI) and I don’t plan to add a position in the coming days.