Crown Holdings, Inc.
Bear Case (25th pct.)
7.1% vs price
Base Case (Median)
12.2% vs price
Bull Case (75th pct.)
63.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $289.88 | 149.4% | High (40%) |
| PE Comparable | $130.44 | 12.2% | Medium (25%) |
| Growth Trajectory DCF | $120.55 | 3.7% | Medium (20%) |
| Graham Number | $63.80 | -45.1% | Medium (30%) |
| EV/EBITDA | $175.14 | 50.7% | Medium (20%) |
| EV/FCF | $204.82 | 76.2% | Medium (20%) |
| Earnings Power Value | $128.34 | 10.4% | Medium (50%) |
Based on 7 out of 8 methods, CCK appears undervalued at the current price of $116.24. The base case fair value of $130.44 implies 12.2% 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.