Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
CROWN HOLDINGS, INC.
Bear Case (25th pct.)
16.9% vs price
Base Case (Median)
25.4% vs price
Bull Case (75th pct.)
43.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $238.28 | 124.7% | High (40%) |
| PE Comparable | $131.35 | 23.9% | Medium (25%) |
| Growth Trajectory DCF | $116.64 | 10.0% | Medium (20%) |
| Graham Number | $65.52 | -38.2% | Medium (30%) |
| EV/EBITDA | $135.01 | 27.3% | Medium (20%) |
| EV/FCF | $169.74 | 60.1% | Medium (20%) |
| Earnings Power Value | $132.97 | 25.4% | Medium (50%) |
Based on 7 out of 7 methods, CCK appears undervalued at the current price of $106.05. The base case fair value of $132.97 implies 25.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.