CCK
Crown Holdings Inc
Price:  
107.18 
USD
Volume:  
790,272.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Crown Intrinsic Value

16.50 %
Upside

What is the intrinsic value of Crown?

As of 2025-07-13, the Intrinsic Value of Crown Holdings Inc (CCK) is 124.83 USD. This Crown valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.18 USD, the upside of Crown Holdings Inc is 16.50%.

The range of the Intrinsic Value is 90.55 - 183.23 USD

Is Crown undervalued or overvalued?

Based on its market price of 107.18 USD and our intrinsic valuation, Crown Holdings Inc (CCK) is undervalued by 16.50%.

107.18 USD
Stock Price
124.83 USD
Intrinsic Value
Intrinsic Value Details

Crown Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 90.55 - 183.23 124.83 16.5%
DCF (Growth 10y) 120.75 - 228.28 160.70 49.9%
DCF (EBITDA 5y) 99.86 - 160.16 124.71 16.4%
DCF (EBITDA 10y) 123.55 - 195.97 153.45 43.2%
Fair Value 23.63 - 23.63 23.63 -77.96%
P/E 87.52 - 124.79 104.88 -2.1%
EV/EBITDA 47.54 - 107.16 82.71 -22.8%
EPV 79.60 - 125.07 102.34 -4.5%
DDM - Stable 37.46 - 76.51 56.98 -46.8%
DDM - Multi 88.71 - 143.06 109.69 2.3%

Crown Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,474.68
Beta 0.52
Outstanding shares (mil) 116.39
Enterprise Value (mil) 18,131.68
Market risk premium 4.60%
Cost of Equity 8.19%
Cost of Debt 5.80%
WACC 6.92%