The Discounted Cash Flow (DCF) valuation of Crown Holdings Inc (CCK) is 131.25 USD. With the latest stock price at 98.08 USD, the upside of Crown Holdings Inc based on DCF is 33.8%.
Based on the latest price of 98.08 USD and our DCF valuation, Crown Holdings Inc (CCK) is a buy. buying Crown stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.7% | 6.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 96.14 - 190.58 | 131.25 |
| Upside | -2.0% - 94.3% | 33.8% |