CCK
Crown Holdings Inc
Price:  
76.92 
USD
Volume:  
867,075.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Crown Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Crown Holdings Inc (CCK) is 100.95 USD. This Crown valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.92 USD, the upside of Crown Holdings Inc is %.

The range of the Intrinsic Value is 81.67 - 128.75 USD

76.92 USD
Stock Price
100.95 USD
Intrinsic Value
Intrinsic Value Details

Crown Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.67 - 128.75 100.95 31.2%
DCF (Growth 10y) 91.64 - 137.18 110.37 43.5%
DCF (EBITDA 5y) 79.70 - 110.10 95.54 24.2%
DCF (EBITDA 10y) 88.02 - 118.69 103.48 34.5%
Fair Value 18.65 - 18.65 18.65 -75.75%
P/E 53.94 - 85.79 67.89 -11.7%
EV/EBITDA 50.40 - 99.29 77.10 0.2%
EPV 77.99 - 101.80 89.89 16.9%
DDM - Stable 26.26 - 49.46 37.86 -50.8%
DDM - Multi 41.73 - 61.49 49.74 -35.3%

Crown Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,279.63
Beta 0.97
Outstanding shares (mil) 120.64
Enterprise Value (mil) 15,443.63
Market risk premium 4.60%
Cost of Equity 9.36%
Cost of Debt 5.00%
WACC 6.98%