The Discounted Cash Flow (DCF) valuation of Crown Holdings Inc (CCK) is 194.84 USD. With the latest stock price at 89.28 USD, the upside of Crown Holdings Inc based on DCF is 118.2%.
Range | Selected | |
WACC / Discount Rate | 5.6% - 6.7% | 6.1% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 137.98 - 319.17 | 194.84 |
Upside | 54.6% - 257.5% | 118.2% |