The Discounted Cash Flow (DCF) valuation of Crown Holdings Inc (CCK) is 117.53 USD. With the latest stock price at 85.68 USD, the upside of Crown Holdings Inc based on DCF is 37.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 71.16 - 233.20 | 117.53 |
| Upside | -16.9% - 172.2% | 37.2% |