CROWN HOLDINGS, INC. (CCK)
Metal Cans · Industrials · $14.5B
Intrinsic Value (Consensus)
$91.95
Current Price
$127.60
Margin of Safety
-27.9%
27.9% Above Intrinsic Value
Value: $92
Price: $128
Valuation Model Estimates
Current Price: $127.60
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%.
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
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance