As of 2024-12-12, the Intrinsic Value of Crown Holdings Inc (CCK) is
130.20 USD. This Crown valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.98 USD, the upside of Crown Holdings Inc is
48.00%.
The range of the Intrinsic Value is 79.31 - 262.78 USD
130.20 USD
Intrinsic Value
Crown Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.31 - 262.78 |
130.20 |
48.0% |
| DCF (Growth 10y) |
89.14 - 262.59 |
137.66 |
56.5% |
| DCF (EBITDA 5y) |
84.13 - 120.48 |
101.35 |
15.2% |
| DCF (EBITDA 10y) |
93.13 - 138.22 |
113.88 |
29.4% |
| Fair Value |
4.10 - 4.10 |
4.10 |
-95.34% |
| P/E |
15.53 - 90.36 |
49.33 |
-43.9% |
| EV/EBITDA |
41.74 - 118.03 |
74.86 |
-14.9% |
| EPV |
78.24 - 127.68 |
102.96 |
17.0% |
| DDM - Stable |
6.88 - 17.56 |
12.22 |
-86.1% |
| DDM - Multi |
60.64 - 108.25 |
76.66 |
-12.9% |
Crown Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,525.05 |
| Beta |
0.03 |
| Outstanding shares (mil) |
119.63 |
| Enterprise Value (mil) |
16,297.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.26% |
| Cost of Debt |
5.90% |
| WACC |
6.70% |