The Discounted Cash Flow (DCF) valuation of Crown Holdings Inc (CCK) is 128.80 USD. With the latest stock price at 92.09 USD, the upside of Crown Holdings Inc based on DCF is 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 78.77 - 257.44 | 128.80 |
| Upside | -14.5% - 179.6% | 39.9% |