{
 "ticker": "CCI",
 "name": "Crown Castle Inc.",
 "legal_name": "CROWN CASTLE INC.",
 "cik": "0001051470",
 "exchange": "NYSE",
 "sic": "6798",
 "industry": "Real Estate Investment Trusts",
 "state": "DE",
 "fiscal_year_end": "1231",
 "is_financial": true,
 "is_utility": false,
 "snapshot_date": "2026-10-26",
 "price": {
  "value": 85.97,
  "as_of": "2026-10-23",
  "source": "Alpaca Market Data (consolidated SIP daily bar)",
  "url": "https://docs.alpaca.markets/docs/historical-stock-data-1"
 },
 "market_cap": {
  "value": 36576404090.83,
  "as_of": "2026-10-23",
  "unit": "USD",
  "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)",
  "warning": null,
  "unavailable_reason": null,
  "inputs": {
   "traded_price": {
    "value": 85.97,
    "as_of": "2026-10-23",
    "unit": "USD per traded unit (share or ADS)",
    "source": "Alpaca Market Data (consolidated SIP daily bar)",
    "url": "https://docs.alpaca.markets/docs/historical-stock-data-1"
   },
   "sec_shares_outstanding": {
    "value": 425455439.0,
    "unit": "underlying shares",
    "concept": "SEC cover page 10-Q 0001051470-26-000074 (425,455,439 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1051470/000105147026000074/cci-20260630.htm",
    "period_end": "2026-08-03",
    "accession": "0001051470-26-000074",
    "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000074/R1.htm"
   },
   "depositary_ratio": {
    "value": 1.0,
    "unit": "underlying shares per traded unit",
    "status": "domestic",
    "source": "10-K filer; SEC shares are the traded units",
    "evidence_url": null,
    "evidence_form": null,
    "evidence_filed": null,
    "body_snippet": null
   },
   "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used",
   "split_adjustment": null,
   "share_count_as_of": "2026-08-03",
   "share_count_age_days_at_price_date": 81,
   "warning": null,
   "computed": "85.97 (price 2026-10-23) / 1 x 425,455,439 (shares at 2026-08-03) = 36,576,404,091"
  }
 },
 "share_basis": {
  "ratio": 1.0,
  "status": "domestic",
  "source": "10-K filer; SEC shares are the traded units",
  "evidence": null,
  "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)."
 },
 "scores": {
  "graham": {
   "score": null,
   "status": "not scored (financial)",
   "complete": null,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/graham",
   "components": [],
   "inputs": []
  },
  "magic_formula": {
   "score": null,
   "status": "not scored",
   "complete": null,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/magic_formula",
   "components": [],
   "inputs": []
  },
  "momentum": {
   "score": 31.2,
   "status": "ok",
   "complete": true,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": "2026-10-23",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": "2026-10-23",
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/momentum",
   "components": [
    {
     "name": "12-1 month return",
     "value": -24.9,
     "unit": "%",
     "percentile": 11.7,
     "points": 5.8,
     "max": 50
    },
    {
     "name": "6 month return",
     "value": 0.8,
     "unit": "%",
     "percentile": 43.3,
     "points": 8.7,
     "max": 20
    },
    {
     "name": "Price / 52-week high",
     "value": 0.918,
     "points": 13.8,
     "max": 15
    },
    {
     "name": "Volatility penalty (60d annualised)",
     "value": 42.4,
     "unit": "%",
     "points": 2.9,
     "max": 15
    }
   ],
   "inputs": [
    {
     "name": "Adjusted close series (14 months)",
     "value": 85.97,
     "kind": "price",
     "source": "Yahoo Finance / Alpaca Market Data daily history",
     "url": null,
     "period": "2026-10-23",
     "age_days": 3,
     "stale": false
    }
   ]
  },
  "insider": {
   "score": 0.0,
   "status": "ok",
   "complete": true,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": "2026-10-23",
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": {
    "window_start": "2026-07-28",
    "through": "2026-10-23",
    "missing_days": 3,
    "note": "Form 4 data loaded through 2026-10-23"
   },
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/insider",
   "components": [
    {
     "name": "Open-market buy value / market cap (percentile among buyers)",
     "value": 0.0,
     "unit": "bp",
     "points": 0.0,
     "max": 35
    },
    {
     "name": "Distinct buyers",
     "value": 0,
     "points": 0.0,
     "max": 25
    },
    {
     "name": "Buyer seniority",
     "value": 0.0,
     "points": 0.0,
     "max": 20
    },
    {
     "name": "Recency (half-life 30d)",
     "value": 0.0,
     "points": 0.0,
     "max": 10
    },
    {
     "name": "Sales penalty (excludes 10b5-1 plan sales)",
     "value": 0.03,
     "unit": "bp",
     "points": -1.0,
     "max": 0
    }
   ],
   "inputs": [
    {
     "name": "Form 4 S Collins Robert Sean 2026-08-07",
     "value": 113835.0,
     "shares": 1500.0,
     "price": 75.89,
     "role": "Pres",
     "period": "2026-08-07",
     "source": "SEC Form 4 (insider transactions data set)",
     "url": "https://www.sec.gov/Archives/edgar/data/1051470/000159019726000009/"
    }
   ]
  },
  "buffett": {
   "score": null,
   "status": "not scored (financial)",
   "complete": null,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/buffett",
   "components": [],
   "inputs": []
  },
  "lynch": {
   "score": null,
   "status": "not scored (financial)",
   "complete": null,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/lynch",
   "components": [],
   "inputs": []
  },
  "graham_enterprising": {
   "score": null,
   "status": "not scored (financial)",
   "complete": null,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/graham_enterprising",
   "components": [],
   "inputs": []
  },
  "piotroski": {
   "score": null,
   "status": "not scored (financial)",
   "complete": null,
   "missing_tests": [],
   "passes_all": null,
   "data_as_of": null,
   "data_as_of_meaning": "oldest current-period input the score depends on",
   "stale_inputs": [],
   "history_from": null,
   "history_through": null,
   "price_as_of": null,
   "price_stale": null,
   "verification": null,
   "coverage": null,
   "computed_on": "2026-10-26",
   "rules_url": "https://theclaudetrader.com/p/piotroski",
   "components": [],
   "inputs": []
  }
 },
 "net_income_by_fy": [
  {
   "fy": 2013,
   "period_end": "2013-12-31",
   "sec_frame": "CY2013",
   "value": 90111000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147016000158/",
   "accession": "0001051470-16-000158"
  },
  {
   "fy": 2014,
   "period_end": "2014-12-31",
   "sec_frame": "CY2014",
   "value": 390513000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147017000059/",
   "accession": "0001051470-17-000059"
  },
  {
   "fy": 2015,
   "period_end": "2015-12-31",
   "sec_frame": "CY2015",
   "value": 1520992000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147018000082/",
   "accession": "0001051470-18-000082"
  },
  {
   "fy": 2016,
   "period_end": "2016-12-31",
   "sec_frame": "CY2016",
   "value": 356973000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147018000082/",
   "accession": "0001051470-18-000082"
  },
  {
   "fy": 2017,
   "period_end": "2017-12-31",
   "sec_frame": "CY2017",
   "value": 444550000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147018000082/",
   "accession": "0001051470-18-000082"
  },
  {
   "fy": 2018,
   "period_end": "2018-12-31",
   "sec_frame": "CY2018",
   "value": 622000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147021000031/",
   "accession": "0001051470-21-000031"
  },
  {
   "fy": 2019,
   "period_end": "2019-12-31",
   "sec_frame": "CY2019",
   "value": 860000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147022000019/",
   "accession": "0001051470-22-000019"
  },
  {
   "fy": 2020,
   "period_end": "2020-12-31",
   "sec_frame": "CY2020",
   "value": 1056000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147023000041/",
   "accession": "0001051470-23-000041"
  },
  {
   "fy": 2021,
   "period_end": "2021-12-31",
   "sec_frame": "CY2021",
   "value": 1096000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000039/",
   "accession": "0001051470-26-000039"
  },
  {
   "fy": 2022,
   "period_end": "2022-12-31",
   "sec_frame": "CY2022",
   "value": 1675000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000039/",
   "accession": "0001051470-26-000039"
  },
  {
   "fy": 2023,
   "period_end": "2023-12-31",
   "sec_frame": "CY2023",
   "value": 1502000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016"
  },
  {
   "fy": 2024,
   "period_end": "2024-12-31",
   "sec_frame": "CY2024",
   "value": -3903000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016"
  },
  {
   "fy": 2025,
   "period_end": "2025-12-31",
   "sec_frame": "CY2025",
   "value": 444000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016"
  }
 ],
 "eps_diluted_by_fy": [
  {
   "fy": 2013,
   "period_end": "2013-12-31",
   "sec_frame": "CY2013",
   "value": 0.26,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147016000158/",
   "accession": "0001051470-16-000158",
   "value_reported": 0.26,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2014,
   "period_end": "2014-12-31",
   "sec_frame": "CY2014",
   "value": 1.04,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147017000059/",
   "accession": "0001051470-17-000059",
   "value_reported": 1.04,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2015,
   "period_end": "2015-12-31",
   "sec_frame": "CY2015",
   "value": 4.42,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147018000082/",
   "accession": "0001051470-18-000082",
   "value_reported": 4.42,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2016,
   "period_end": "2016-12-31",
   "sec_frame": "CY2016",
   "value": 0.95,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147019000046/",
   "accession": "0001051470-19-000046",
   "value_reported": 0.95,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2017,
   "period_end": "2017-12-31",
   "sec_frame": "CY2017",
   "value": 0.8,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147020000077/",
   "accession": "0001051470-20-000077",
   "value_reported": 0.8,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2018,
   "period_end": "2018-12-31",
   "sec_frame": "CY2018",
   "value": 1.23,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147021000031/",
   "accession": "0001051470-21-000031",
   "value_reported": 1.23,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2019,
   "period_end": "2019-12-31",
   "sec_frame": "CY2019",
   "value": 1.79,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147022000019/",
   "accession": "0001051470-22-000019",
   "value_reported": 1.79,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2020,
   "period_end": "2020-12-31",
   "sec_frame": "CY2020",
   "value": 2.35,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147023000041/",
   "accession": "0001051470-23-000041",
   "value_reported": 2.35,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2021,
   "period_end": "2021-12-31",
   "sec_frame": "CY2021",
   "value": 2.53,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147024000062/",
   "accession": "0001051470-24-000062",
   "value_reported": 2.53,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2022,
   "period_end": "2022-12-31",
   "sec_frame": "CY2022",
   "value": 3.86,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147025000089/",
   "accession": "0001051470-25-000089",
   "value_reported": 3.86,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2023,
   "period_end": "2023-12-31",
   "sec_frame": "CY2023",
   "value": 3.46,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016",
   "value_reported": 3.46,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2024,
   "period_end": "2024-12-31",
   "sec_frame": "CY2024",
   "value": -8.98,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016",
   "value_reported": -8.98,
   "split_factor": 1.0,
   "split_basis": null
  },
  {
   "fy": 2025,
   "period_end": "2025-12-31",
   "sec_frame": "CY2025",
   "value": 1.01,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016",
   "value_reported": 1.01,
   "split_factor": 1.0,
   "split_basis": null
  }
 ],
 "revenue_by_fy": [
  {
   "fy": 2013,
   "period_end": "2013-12-31",
   "sec_frame": "CY2013",
   "value": 2865751000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147016000158/",
   "accession": "0001051470-16-000158"
  },
  {
   "fy": 2014,
   "period_end": "2014-12-31",
   "sec_frame": "CY2014",
   "value": 3538756000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147017000059/",
   "accession": "0001051470-17-000059"
  },
  {
   "fy": 2015,
   "period_end": "2015-12-31",
   "sec_frame": "CY2015",
   "value": 3663851000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147018000082/",
   "accession": "0001051470-18-000082"
  },
  {
   "fy": 2016,
   "period_end": "2016-12-31",
   "sec_frame": "CY2016",
   "value": 3921000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147019000046/",
   "accession": "0001051470-19-000046"
  },
  {
   "fy": 2017,
   "period_end": "2017-12-31",
   "sec_frame": "CY2017",
   "value": 4255000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147020000077/",
   "accession": "0001051470-20-000077"
  },
  {
   "fy": 2018,
   "period_end": "2018-12-31",
   "sec_frame": "CY2018",
   "value": 5370000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147021000031/",
   "accession": "0001051470-21-000031"
  },
  {
   "fy": 2019,
   "period_end": "2019-12-31",
   "sec_frame": "CY2019",
   "value": 5763000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147022000019/",
   "accession": "0001051470-22-000019"
  },
  {
   "fy": 2020,
   "period_end": "2020-12-31",
   "sec_frame": "CY2020",
   "value": 5840000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147023000041/",
   "accession": "0001051470-23-000041"
  },
  {
   "fy": 2021,
   "period_end": "2021-12-31",
   "sec_frame": "CY2021",
   "value": 6340000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147024000062/",
   "accession": "0001051470-24-000062"
  },
  {
   "fy": 2022,
   "period_end": "2022-12-31",
   "sec_frame": "CY2022",
   "value": 6986000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147025000089/",
   "accession": "0001051470-25-000089"
  },
  {
   "fy": 2023,
   "period_end": "2023-12-31",
   "sec_frame": "CY2023",
   "value": 4734000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016"
  },
  {
   "fy": 2024,
   "period_end": "2024-12-31",
   "sec_frame": "CY2024",
   "value": 4460000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016"
  },
  {
   "fy": 2025,
   "period_end": "2025-12-31",
   "sec_frame": "CY2025",
   "value": 4264000000.0,
   "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
   "accession": "0001051470-26-000016"
  }
 ],
 "dividend_years": [
  2014,
  2015,
  2016,
  2017,
  2018,
  2019,
  2020,
  2021,
  2022,
  2023,
  2024,
  2025,
  2026
 ],
 "insider_transactions_recent": [
  {
   "txn_date": "2026-08-07",
   "insider_name": "Collins Robert Sean",
   "role": "Pres",
   "code": "S",
   "shares": 1500.0,
   "price": 75.89,
   "value": 113835.0,
   "is_10b5_1": 0,
   "source_url": "https://www.sec.gov/Archives/edgar/data/1051470/000159019726000009/"
  },
  {
   "txn_date": "2026-05-05",
   "insider_name": "Stephens Kevin A",
   "role": "director",
   "code": "P",
   "shares": 820.0,
   "price": 90.24,
   "value": 73996.8,
   "is_10b5_1": 0,
   "source_url": "https://www.sec.gov/Archives/edgar/data/1051470/000183401726000007/"
  }
 ],
 "links": {
  "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001051470",
  "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001051470.json",
  "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001051470&type=4",
  "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001051470&type=8-K",
  "yahoo": "https://finance.yahoo.com/quote/CCI",
  "stooq": "https://stooq.com/q/d/?s=cci.us",
  "external_views_link_only": {
   "morningstar": "https://www.morningstar.com/search?query=CCI",
   "finviz": "https://finviz.com/quote.ashx?t=CCI",
   "stockanalysis": "https://stockanalysis.com/stocks/cci/",
   "seeking_alpha": "https://seekingalpha.com/symbol/CCI",
   "openinsider": "http://openinsider.com/search?q=CCI",
   "google_news": "https://news.google.com/rss/search?q=CCI+stock"
  }
 },
 "machine_readable": {
  "json": "https://theclaudetrader.com/s/CCI.json",
  "markdown": "https://theclaudetrader.com/s/CCI.md",
  "research_packet": "https://theclaudetrader.com/r/CCI.json",
  "index": "https://theclaudetrader.com/llms.txt"
 },
 "dossier": null,
 "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/CCI; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.",
 "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.",
 "fair_value_model": {
  "fair_value": 34.74,
  "fv_low": 34.74,
  "fv_high": 34.74,
  "fv_gap_pct": -59.6,
  "fv_verdict": "red",
  "fv_methods": 1,
  "fv_as_of": "2026-10-23",
  "fv_calculated_on": "2026-10-26",
  "fv_inputs_through": "2025-12-31",
  "fv_skipped": null,
  "unit": "per traded unit (share or ADS), same currency as the price",
  "methods": {
   "earnings": {
    "value": 34.737946725860155,
    "pe_used": 34.39400665926748,
    "pe_raw": 34.39400665926748,
    "pe_basis": "SIC 67 peer median excluding itself (25 peers)",
    "inputs": {
     "eps": {
      "fy": 2025,
      "value": 1.01,
      "tag": "SEC XBRL EarningsPerShareDiluted",
      "period_end": "2025-12-31",
      "accession": "0001051470-26-000016",
      "filed": null,
      "url": "https://www.sec.gov/Archives/edgar/data/1051470/000105147026000016/",
      "value_reported": 1.01,
      "split_factor": 1.0
     }
    }
   }
  },
  "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.",
  "discount_rate": 0.09,
  "terminal_growth": 0.025,
  "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%",
  "page": "https://theclaudetrader.com/fair-value"
 }
}