Crown Holdings, Inc. (CCK)
Packaging & Containers · Consumer Cyclical · $11.5B
Intrinsic Value (Consensus)
$91.95
Current Price
$101.57
Margin of Safety
-9.5%
9.5% Above Intrinsic Value
Value: $92
Price: $102
Valuation Model Estimates
Current Price: $101.57
DCF (Discounted Cash Flow)
$461.83
Graham Number
$61.61
Earnings Power Value
$61.94
Relative Value (P/E)
$127.60
Dividend Discount Model
$116.67
Consensus Value
$91.95
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
63
Profitability
22/25
Strength
16/25
Valuation
12/25
Growth
13/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 196%
Strong profitability — ROE of 25% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (9.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $6.38
- EPS (Forward)
- $7.66
- Book Value
- $26.44
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 24.6%
- Debt/Equity
- 196%
- Revenue Growth
- 4.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 0.63
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
Data last updated: 2026-06-21
Source: Yahoo Finance