With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
SBAC — frequently asked questions
Is SBA Communications Corporation overvalued?
In our latest published analysis dated 2026-10-13, SBAC looks meaningfully overvalued. The price recorded at analysis is USD 183 versus our fair value of USD 148; the high endpoint is presented separately as potential value of USD 206. That implies roughly 19.2% downside to fair value at that date.
Our latest published report, analyzed 2026-10-13, gives SBAC a fair value of USD 148 and a potential value of USD 206. The conclusion is triangulated across multiple valuation models and weighted by reliability for SBA Communications Corporation's archetype; it is a dated research output, not a live price.
Should I buy SBAC now?
Our latest published rating for SBAC, analyzed 2026-10-13, is Reduce. SBA Communications Corporation looks meaningfully overvalued at the analysis-date price of USD 183 versus fair value of USD 148; potential value is USD 206. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for SBAC?
The dedicated bear-case section in our report analyzed 2026-10-13 documents SBA Communications Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is SBAC's rating?
Our latest published rating for SBAC, analyzed 2026-10-13, is Reduce, with a published moat assessment of 8/10 (Narrow). It reflects our fair value of USD 148, the potential value of USD 206, and the price recorded at analysis (USD 183).
Accelerated carrier 5G mid-band network densification and mobile data growth driving colocation amendment volumes, alongside profitable international tower builds (~600 sites in 2026) with CPI escalators that generate returns above cost of capital on day one.
Main risk
A 200 bps widening in debt refinancing yields and equity risk premium pushes SBAC pre-tax cost of debt above 8.5% and consolidated WACC above 9.0%.
We assign a Reduce rating to SBA Communications Corporation with a fair value of $148.18, representing a 19.2% implied return downside from the October 13, 2026 share price of $183.47, as substantial leverage of $15.21B and US carrier capital expenditure moderation outweigh the annuity-like cash flow stability of its macro tower portfolio.3
SBA Communications operates an extensive wireless communications infrastructure network comprising 46,390 sites. In FY2025, the company delivered $1,865,602,000 in domestic site leasing revenue and $705,039,000 in international leasing, generating $1,291,328,000 in operating cash flow and $1,342,786,000 in operating income. Gross profit of $2,124,167,000 underscores the high margin flow-through of additional antenna colocations on existing macro towers.6,7
Despite these durable structural characteristics, valuation at $183.47 fails to provide an adequate margin of safety. Our primary valuation framework—anchored by forward earnings reflecting post-earnings FY2027 consensus EPS of $8.18 and multi-stage moatcash flows—yields a compositefair value of $148.18. This sits 28.6% below the present-value equivalent of the analyst consensus 12-month target of $207.65 (undiscounted reference $226.20). Market pricing assumes multiple expansion to 19.38x forward earnings despite near-term headwinds from carrier CapEx pauses and domestic churn from Sprint ($55M-$56M) and EchoStar ($56M).1
The balance sheet presents notable exposure to refinancing risks. SBAC carries $15,209,066,496 in total debt (43.86% debt weight) against $264,568,000 in cash, with net debt to EBITDAleverage at 6.4x. With a pre-tax cost of debt of 6.78% and computed WACC at 7.684%, refinancing upcoming maturities into elevated borrowing rates will increase interest burdens and limit equity compounding. Consequently, we advise reducing portfolio exposure into prevailing valuation levels.2,3,6
Essential Macro Tower Assets with High Switching Costs
Non-cancellable multi-year contracts with top carriers generate predictable billings with 90%+ gross margins on incremental colocation equipment, supporting $1,865.6M in domestic leasing revenue.7
Built-In Rental Escalators and Inflation Protection
Contractual annual rent increases of ~3% in the US and direct CPI indexation across Latin America and Africa protect revenues against operational inflation.4
Operating cash flow reached $1,291.3M in FY2025, enabling a 13% dividend increase to $1.25 per share quarterly (41% of AFFO midpoint) alongside $1.1B in remaining buyback authorization.
House recommendation
Reduce position weight. SBAC is a premier tower operator trading at an excessive valuation relative to fundamentals, where high leverage and carrier spending slowdowns leave risk skewed to the downside.
Company overview
SBA Communications Corporation is a leading independent owner and operator of wireless communications infrastructure, including macro towers, distributed antenna systems, and small cells across the United States, Latin America, and Africa. The company operates two primary segments: Site Leasing, which generated $1,865,602,000 in domestic leasing and $705,039,000 in international leasing in FY2025, and Site Development, which generated $244,498,000.
The company leases antenna space on its multi-tenant towers to major telecommunications providers under long-term, non-cancellable contracts. In the United States, its primary tenants are T-Mobile (31.1% of revenue), AT&T (20.3%), and Verizon (15.1%). Internationally, operations are supported by major carriers including Telefonica (19.7%) and Claro (18.9%).
A concurrent manifestation of debt refinancing headwinds and domestic carrier capital expenditure retrenchment severely impairs SBAC equity economics. SBAC carries $15,209,066,496 in total debt against cash of $264,568,000 as of year-end 2025. Under an adverse macro environment where refinancing rates widen debt costs past 8.5% and computed WACC rises from 7.684% toward 9.68%, net interest burdens absorb operating cash flow ($1,291,328,000 in FY2025). Compounding this, domestic leasing revenue ($1,865,602,000 in FY2025) faces headwinds from Sprint consolidation churn ($55M-$56M) and EchoStar churn ($56M), which offset baseline ~3% contractual escalations. If operating margins compress from 46.5% toward 40.5% as international operations expand at lower margins (70.0% tower cash flow margin), fair value is driven down toward the lower boundary of $119.03.
SBA Communications maintains a Narrow economic moat grounded in high customer switching costs and significant regulatory barriers surrounding macro tower infrastructure. The company owns or operates 46,390 communication sites across the Americas and Africa, serving as foundational real estate for wireless network transmission. Operating profit reached $1,342,786,000 in FY2025 on gross profit of $2,124,167,000, reflecting 83.8% domestic tower cash flow margins that demonstrate the operating efficiency of multi-tenant colocation.
The moat source rests upon the physics of wireless propagation and municipal land-use restrictions. Carrier antennas placed at specific heights and azimuths cannot be relocated without incurring severe structural re-engineering costs, physical installation expenses, and temporary network blackouts. Municipalities also restrict new tower permits due to aesthetic and zoning considerations, granting existing tower operators local vertical monopolies. Incremental colocations added to existing towers carry negligible operational expenses, enabling operating margins of 46.5% normalized, exceeding the broader real estate industry average of 22.2%.
The highlighted cell is Fair value when every assumption sits at its base level ($148.18). Each row and column shows what Fair value becomes when one assumption moves.
Upgrade the rating; Re-examine domestic tenant amendment backlogs, verify carrier fifth-generation mid-band spending commitments, and pause further portfolio trims while monitoring leverage trajectory.
Trigger: Domestic organic leasing growth reaccelerating meaningfully above baseline escalations alongside carrier capital expenditure expansion and strong AFFO outperformance across FY2026.
A substantial beat driven by reaccelerating carrier colocation amendments and faster churn absorption would narrow the valuation premium to intrinsic valuation, justifying an upgrade to Hold.
In-line
Maintain Reduce; Continue systematic position trims into strength, maintain defensive allocation, and monitor debt refinancing spreads ahead of upcoming maturities.
Trigger: Domestic organic leasing growth tracking in line with contractual escalations and FY2026 AFFO per share meeting management guidance ranges.
Financial results matching expectations confirm that baseline contractual escalators are largely offset by Sprint and EchoStar churn headwinds, leaving valuation uncompelling at $183.47.
Miss
Downgrade the rating; Accelerate systematic liquidation of remaining exposure, reallocate capital to higher-spread infrastructure assets with lower , and track credit default swap spreads.
US wireless service providers are currently moderating capital expenditures following their initial nationwide 5G coverage buildout. In the broader industry benchmark, real estate industry capex-to-revenue stands at -12.7% and capex-to-depreciation is 0.17, confirming a post-peak capital expenditure digestive phase.4
Bull cycle
An industry upcycle is propelled by FCC spectrum auctions (such as Auction 115) releasing fresh spectrum bands, carrier network densification to support exponential mobile data traffic, edge computing equipment deployments at cell sites, and accelerated 4G/5G transitions across emerging markets.
Bear cycle
An extended industry downturn unfolds if US wireless carriers maintain multi-year capital spending retrenchments, accelerate network decommissioning following mergers, and defer 6G and mid-band densification programs, while elevated interest rates compress real estate valuation multiples across the sector.
§11 Position management
Sizing
0-1%
Given the Reduce recommendation, negative implied return (-19.2%), and balance sheet leverage of 6.4x net debt to EBITDA, exposure should be sized defensively at an underweight allocation.
Risk
Active risk management requires monitoring credit market conditions and carrier expenditure trends. Investors must track refinancing execution for upcoming maturities—including the $1.17B 2021-1C Tower Securities—ensuring debt costs do not compress AFFO generation. In addition, closely follow quarterly conference calls of key domestic tenants (T-Mobile, AT&T, Verizon) for updates on capital spending and network upgrade timelines. Monitor legal developments regarding DISH/EchoStar escrow proceedings and contractual commitments to quantify potential churn impact.
Entry tranches
Level
§12 Investor perspectives
Institutional Total Return
Avoid
Negative implied return of -19.2% relative to fair value of $148.18 and a forward P/E multiple of 19.38x fail to compensate for the significant debt load and refinancing risk.3
Income / REIT Yield Focused
Hold
The $1.25 quarterly dividend (approx. 2.7% yield) is supported by predictable cash flows representing 41% of AFFO; income-seeking investors can hold for steady payouts while maintaining tight risk controls.4
Risk-Conscious / Value Investor
Avoid
High financial leverage with $15.21B in debt and pre-tax debt cost of 6.78%, coupled with carrier churn from Sprint ($56M) and EchoStar ($56M), creates a multi-year cash flow drag and valuation vulnerability.
§14 Final recommendation
Action
Reduce
We recommend reducing exposure to SBA Communications Corporation. At the October 13, 2026 share price of $183.47, the stock trades at a 23.8% premium to our compositefair value of $148.18, offering a -19.2% implied return. Although SBAC benefits from durable macro tower infrastructure with contracted escalators, elevated leverage of 6.4x net debt to EBITDA on $15.21B total debt and carrier capital spending moderation leave risk skewed to the downside.3,4,7
Investors holding full positions should systematically trim holdings into market liquidity, reallocating capital to assets offering wider margins of safety or lower debt burdens. Any future re-entry should be deferred until either the valuation approaches our baseline or carrier amendment acceleration resumes.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Debt refinancing rate spike sharply increases pre-tax debt borrowing costs and overall cost of capital
Domestic carrier amendment growth decelerates sharply alongside substantial combined churn from Sprint and EchoStar
Terminal exit multiple de-rates significantly and consolidated operating margin contracts
In the downside scenario, higher interest rates drive significant refinancing cost spikes across outstanding debt obligations. Concurrently, US carriers prolong their capital expenditure pauses, and domestic churn from Sprint and EchoStar exceeds amendment billings. International margin dilution lowers consolidated operating margins, resulting in overall valuation compression.
Ways this thesis can break
Severe Refinancing Spike and Cost of Capital Shock
Total debt of $15,209,066,496 and a debt weight of 43.86% against cash of $264,568,000 leave SBAC vulnerable to refinancing shocks. Computed WACC is 7.684% and pre-tax cost of debt is 6.78%. A 200 bps widening in debt yields and equity risk premium pushes WACC to 9.68%, precipitating a -28.5% contraction in fair value.2,3,6
Terminal P/E multiple is modeled at 18.0x. Top carriers AT&T (20.3% share) and T-Mobile (31.1% share) pausing 5G amendments, coupled with DISH network decommissioning ($56M churn in 2026), de-rates terminal multiples by 20% to 14.4x, reducing fair value by -22.0%.3,7
FV impact
-5.7%
Terminal multiple 20% lower
Trigger
Within 18 months
International Dilution and Elevated Ground Lease / Decommissioning Costs
Consolidated operating profit was $1,342,786,000 in FY2025 and normalized margin is assumed at 46.5%. Accelerating expansion in international site leasing where tower cash flow margin is only 70.0% (vs 83.8% domestic), combined with higher ground lease escalators and decommissioning expenses, drives EBIT margin down by 600 bps to 40.5%, impairing fair value by -25.0%.6,7
FV impact
0%
Operating margin 6 points lower throughout
Trigger
Within 24 months
Early-warning signals to monitor
The five developments that would weaken our investment case.
An operating EBIT margin drop below 40.5% would indicate that lower international cash margins (70.0% vs 83.8% domestic) and ground lease cost increases are diluting corporate returns on capital.
Flat or negative domestic site leasing revenue growth would confirm that Sprint consolidation churn ($55M-$56M) and EchoStar churn ($56M) have overwhelmed organic colocation amendment billings.
A widening in WACC beyond 9.00% driven by higher debt refinancing yields would force severe multiple compression and reduce equity valuations across discounted cash flow models.
A pre-tax cost of debt rising above 8.50% would sharply inflate interest burdens across SBAC's $15.21B debt structure upon refinancing upcoming maturities, severely compressing AFFO and equity cash generation.
However, the economic moat is bounded to Narrow due to tenant concentration. The US carrier market is consolidated, with T-Mobile accounting for 31.1%, AT&T for 20.3%, and Verizon for 15.1% of total revenue. This concentration grants tenants significant bargaining power when negotiating master lease renewals and pacing network upgrades. Coupled with $15,209,066,496 of debt, returns on equity are subject to leverage risks that temper moat widening.
SBAC generates positive economic profit spreads over its cost of capital, supported by FY2025 operating income of $1,342,786,000 and gross profit of $2,124,167,000 against capital expenditures of $224,819,000. While return on invested capital of ~9.66% exceeds the computed WACC of 7.684%, economic profits are constrained by total debt of $15,209,066,496, which requires significant cash interest service.2,3,6
8/ 10
Narrow
Sources of advantage
01Carrier Switching Costs and Essential Infrastructure Moat — Relocating active radio frequency communications equipment between macro towers costs wireless carriers tens of thousands of dollars per site alongside substantial network coverage disruption risks. Consequently, SBAC secures long-term non-cancellable leases with ~3% contractual escalators, sustaining $1,865,602,000 in domestic site leasing revenue in FY2025.Wide
02Zoning and Regulatory Barriers to Entry — Strict municipal zoning ordinances, local height limitations, and environmental permitting requirements create high barriers to building new competing vertical structures near established sites. This protects SBAC's portfolio of 46,390 communication sites from overbuild risk in core coverage corridors.Wide
03Installed Geographic Scale and Carrier Relationships — A diversified portfolio spanning 17,362 domestic sites and 29,028 international sites enables master lease agreements with major multinational carriers including Claro (18.9% revenue share) and Telefonica (19.7% revenue share), facilitating efficient colocation rollouts.Moderate
Long-term non-cancellable leases with weighted average remaining terms of over 5 years and contractually specified churn fees provide revenue visibility and downside buffers.4
Alternative Network Architectures and Satellite Connectivity
medium
3-5 years
Direct-to-cell satellite data often reveals localized terrestrial traffic demand that requires additional tower colocations rather than replacing macro sites.4
International Margin Dilution and Ground Lease Cost Escalations
medium
2-4 years
International leases feature contractual local CPI escalators to counterbalance operating cost inflation and currency adjustments.4
Domestic site leasing revenue expands at a steady pace consistent with contractual baseline escalations across FY2026 and FY2027
Normalized operating EBIT margin of 46.5% and post-earnings FY2027 consensus EPS of $8.181
Exit multiple of 18.0x P/E and computed WACC of 7.684%2
The modal base case path reflects steady operational execution anchored by contractual domestic escalators and international CPI adjustments, delivering steady revenue growth. Sprint consolidation churn and EchoStar churn create near-term domestic revenue headwinds, but normalized operating margins hold steady. The primary forward earnings and discounted cash flow models yield a compositeFair value of $148.18.
In the upside scenario, US carriers rapidly accelerate fifth-generation mid-band cell site densification to alleviate wireless data congestion, driving domestic colocation amendment growth well above historical baselines. Simultaneously, international tower builds exceed targets, delivering robust CPI-linked escalations. Accretive execution under the authorized share repurchase program compounds per-share cash flow, elevating Fair value toward $206.36.
Trigger: Domestic organic leasing growth decelerating below baseline contractual escalators, accelerated tenant churn, or FY2026 AFFO per share falling short of full-year guidance.
A guidance cut or revenue miss would validate the bear thesis of prolonged carrier spending retrenchment, precipitating further multiple de-rating and debt covenant pressure that warrants an outright sell.
SBA Communications exhibits strong underlying earnings quality characterized by recurring, non-cancellable lease contracts that support predictable operating cash flow. Non-cash straight-line leasing revenue distortion remains minimal, and sustaining non-discretionary capital expenditures represent a modest portion of cash generation. However, reported GAAP net income reflects quarterly fluctuations from non-cash currency remeasurement gains and losses on intercompany loans and asset impairment or decommission charges, making AFFO per share the primary operational gauge of recurring cash generation.
Estimate momentum
Post-earnings estimate revisions have been essentially flat following the second-quarter release. Consensus diluted EPS expectations for FY2026 and FY2027 have shown minimal revisions, while revenue revisions were similarly subdued. This stability indicates that sell-side models reflect steady contractual baseline execution without near-term upward catalysts.1
Metrics to watch into the print
01
Metric:
Domestic Organic Tenant Billings Growth
CurrentTracking around 2.5% to 3.0% as carrier cost reviews moderate amendment pacing.
Why it matters
Measures underlying carrier network amendment activity net of contractual churn, serving as the core organic cash flow engine.
CurrentLeverage stands comfortably within management's target range, reflecting disciplined balance sheet management ahead of upcoming refinancing needs.
Why it matters
Determines borrowing costs, investment grade rating stability, and capacity to execute share buybacks without balance sheet stress.
03
Metric:
Sprint and EchoStar Churn Trajectory
CurrentGuided to drag FY2026 leasing revenue by ~$112M, with EchoStar litigation and escrow status pending resolution.
Why it matters
Sprint consolidation and EchoStar churn create a substantial combined annual headwind that domestic leasing billings must absorb to sustain revenue growth.
04
Metric:
Discretionary International Tower Construction Volume
CurrentBuilt 109 towers in Q2 2026; targeting ~600 builds for full year 2026 primarily in Central America and Tanzania.
Why it matters
Validates capital deployment efficacy outside the US where CPI escalators drive growth but initial margins are lower.
05
Metric:
Pacing of Share Repurchase Execution
Current$1.1B remaining authorization; management signaled resumption in 2H 2026 following July debt refinancing.
Why it matters
Under the remaining authorization, buybacks drive per-share AFFO accretion if executed below intrinsic value, but compete with debt paydown.
SBA Communications generates robust cash flows underpinned by non-cancellable lease contracts. In FY2025, operating cash flow stood at $1,291,328,000, which funded capital expenditures of $224,819,000 to yield free cash flow of $1,066,509,000. Sustaining non-discretionary capital expenditures are minimal ($15.8M in Q2 2026), reflecting the low maintenance requirements of steel macro towers. Consolidated tower cash flow reached $524.9M in Q2 2026 with a 79.5% margin. However, cash flow generation is encumbered by net cashinterest expense projected at $490M to $498M for FY2026, reflecting the carrying cost of $15,209,066,496 in total debt.3,5,6
Management maintains a balanced capital allocation framework that divides operating cash flows ($1,291,328,000 in FY2025) between portfolio growth, dividend distributions, and share repurchases. Capital expenditures were disciplined at $224,819,000 in FY2025. The board declared a quarterly dividend of $1.25 per share, representing a 13% increase over the prior year and approximately 41% of the midpoint of full-year AFFO guidance. Discretionary capital expenditures target approximately 600 new tower builds in 2026, primarily across Central America and Tanzania. Following the issuance of $3.5B in senior unsecured notes in July 2026 to refinance secured credit facilities, management announced plans to resume active share repurchases under its remaining $1.1B authorization.
SBAC achieves healthy returns on capital from established tower assets through incremental tenant colocations. However, with total debt of $15,209,066,496 and pre-tax debt costs at 6.78%, capital allocation to lower-margin international assets must remain disciplined to avoid spread compression during debt refinancing.
Return on invested capital of ~9.66% exceeds the computed WACC of 7.684%, generating an economic value spread of nearly 200 basis points.
Strong Cash Flow Conversion Encumbered by High Debt Service
Core cash flow conversion is resilient, but annual cash interest expense of ~$490M-$498M consumes a substantial share of operating earnings.
Valuation Disconnect Between Market Price and Intrinsic Cash Flow
Post-earnings FY2027 consensus EPS is $8.18, whereas the stock trades at $183.47, implying a forward P/E of 19.38x versus our primary fair value of $148.18.
Market pricing does not reflect carrier spending moderation and debt refinancing risks, leaving shares exposed to multiple contraction.
Income statement breakdownHow business scale converts into reported profit.FY2016
StockMarketAgent.AI
Revenue$1.6BCost of revenue−$420.9MGross profit$1.2BOperating expenses−$824.9MOperating income$387.3MNon-operating items and tax−$311.1MNet income$76.2M
Financial history data
Revenue
$1,633,125,000
Cost of revenue
$420,897,000
Gross profit
$1,212,228,000
Operating expenses
$824,920,000
Operating income
$387,308,000
Non-operating items and tax
-$311,070,000
Net income
$76,238,000
Balance sheet snapshotHow reported assets are held and financed at the selected period.
StockMarketAgent.AI
Assets held asFinanced by
Total assets$11.6BCash$264.6MCurrent assets$773.4MTotal liabilities$16.4BCurrent liabilities$2.7BShareholder deficit$4.8B
Balance sheet breakdown data
Total assets
$11,575,012,000
Cash
$264,568,000
Current assets
$773,431,000
Total liabilities
$16,350,269,000
Current liabilities
$2,678,301,000
Shareholder deficit
$4,775,257,000
Cash-flow statement breakdownHow cash moved through operating, investing, and financing activities in FY2025.
StockMarketAgent.AI
Operating cash reconciliation
Net income$1.1BDepreciation and amortization+$292.3MStock-based compensation+$75.7MOther operating adjustments−$130.3MOperating cash flow$1.3B
SBA Communications Corporation (SBAC) trades at 19.4x forward earnings against a peer median of 29.0x. Its EV/EBITDA of 18.8x compares with a peer median of 21.2x. The comparison uses 4 peers: Weyerhaeuser Company, Crown Castle Inc., Iron Mountain Incorporated and American Tower Corporation, as of 2026-10-13.
Secular trends
Trend
Impact
Note
Surging Global Mobile Data Consumption and Network Densification
positive
Continuous compounding in mobile data demand requires wireless carriers to deploy additional spectrum bands and densify cell networks using macro vertical infrastructure.
Carrier Capital Discipline and Network Decommissioning Churn
negative
US wireless carriers are enforcing strict capital discipline and decommissioning redundant legacy networks, creating an annual revenue churn headwind of $55M-$56M from Sprint consolidation and $56M from EchoStar.
Emerging Market 4G/5G Coverage Expansion
positive
Carriers in Central America, South America, and Africa are actively building out 4G coverage and initiating 5G deployments outside primary metropolitan areas, expanding tower colocation opportunities.
Positioning
SBA Communications maintains a pure-play macro tower strategy compared to Crown Castle's (CCI) fiber and small-cell focus and American Tower's (AMT) data center diversification. SBAC's portfolio of 46,390 towers captures high operating leverage with an operating margin of 46.5% normalized, outperforming the real estate industry average operating margin of 22.2%. However, its higher net leverage (6.4x net debt to EBITDA vs peer medians) leaves SBAC more sensitive to capital market conditions during sector contraction phases.
Action
Why
$180 - $190
Trim / Reduce exposure
Current trading band represents a 20%+ premium over intrinsic fair value ($148.18); use available market liquidity to execute orderly trims.
Intrinsic fair value baseline ($148.18) where risk/reward neutralizes; re-examine carrier amendment pacing and debt refinancing spreads before adjusting stance.
$115 - $125
Consider opportunistic re-entry
Deep value territory reflecting a discount to intrinsic fair value and providing an adequate margin of safety against debt refinancing shocks.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
