The Discounted Cash Flow (DCF) valuation of Crown Holdings Inc (CCK) is 127.11 USD. With the latest stock price at 103.50 USD, the upside of Crown Holdings Inc based on DCF is 22.8%.
Based on the latest price of 103.50 USD and our DCF valuation, Crown Holdings Inc (CCK) is a buy. buying Crown stocks now will result in a potential gain of 22.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 92.76 - 185.21 | 127.11 |
| Upside | -10.4% - 78.9% | 22.8% |