As of 2025-05-06, the Intrinsic Value of Crown Holdings Inc (CCK) is 133.69 USD. This Crown valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.23 USD, the upside of Crown Holdings Inc is 37.50%.
The range of the Intrinsic Value is 98.28 - 193.37 USD
Based on its market price of 97.23 USD and our intrinsic valuation, Crown Holdings Inc (CCK) is undervalued by 37.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98.28 - 193.37 | 133.69 | 37.5% |
| DCF (Growth 10y) | 130.57 - 240.65 | 171.73 | 76.6% |
| DCF (EBITDA 5y) | 96.97 - 150.22 | 118.81 | 22.2% |
| DCF (EBITDA 10y) | 123.84 - 188.52 | 150.57 | 54.9% |
| Fair Value | 23.63 - 23.63 | 23.63 | -75.70% |
| P/E | 87.52 - 128.28 | 108.35 | 11.4% |
| EV/EBITDA | 43.18 - 104.67 | 75.61 | -22.2% |
| EPV | 86.11 - 130.59 | 108.35 | 11.4% |
| DDM - Stable | 39.48 - 78.70 | 59.09 | -39.2% |
| DDM - Multi | 94.20 - 147.58 | 115.12 | 18.4% |
| Market Cap (mil) | 11,316.60 |
| Beta | 0.40 |
| Outstanding shares (mil) | 116.39 |
| Enterprise Value (mil) | 16,973.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.89% |
| Cost of Debt | 5.80% |
| WACC | 6.63% |