Crown Holdings Inc (CCK) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Crown Holdings Inc stock $122, price $122, that is 0.0% below the price, quality 60 out of 100. Rating: fairly valued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range $63.91 – $124.78 · fair‑value band $86.05 – $173.01 · the $121.86 price screens above the $121.85 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Crown Holdings in your weekly email
Every Wednesday you see whether Crown Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Crown Holdings, Inc., together with its subsidiaries, engages in the packaging business in the United States and internationally. It operates through Americas Beverage, European Beverage, Asia Pacific, and Transit Packaging segments.
Show moreShow less
The company manufactures and sells recyclable aluminum beverage cans and ends, glass bottles, steel crowns, aluminum caps, non-beverage cans, food and aerosol cans, and ends and closures.
It provides manual, semi-automatic, and automatic equipment and tools to apply and remove consumables, such as straps and films; protective solutions, including airbags, edge protectors, and honeycomb products; and steel and plastic consumables include steel strap, plastic strap, industrial film, and other related products.
It serves food industries, including pet food, personal care, household, and industrial products. Crown Holdings, Inc. was founded in 1892 and is headquartered in Tampa, Florida.
Stock analysis
Crown Holdings Inc (CCK) currently trades at $121.86, while our model-based Fair Value estimate is $121.85, so the stock looks roughly fairly valued today (gap 0.0%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $142.42 per share, and 11 of the 22 models we run sit above the $121.86 price.
Bear case: the Dividend Discount group reads lowest at $15.90, and 11 of the 22 models stay below the price. Data coverage for this calculation is high.
Scenario range: $86.05 (bear) to $173.01 (bull), the price of $121.86 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Crown Holdings Inc reported revenue of $12.4B in FY2025 versus $11.4B in FY2021, a compound +2.1%/yr. Reported net income was $734M in FY2025.
Key figures
Market cap $13.4B Large · P/E ratio 17.0 · P/S ratio 0.97 · EPS (TTM) $7.17 · Dividend yield 1.1% · Net margin 5.8% · Return on equity 27.1% · Return on assets (EBIT) 9.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 32% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −25% fair-value upside, at 0%, CCK screens cheaper than that median.
Fair Value models
Bear$86.05Fair Value $121.85Bull$173.01
Price $121.86 · Downside -0.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($4.98 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
In the last 6 months, one officer or director sold shares worth $2.4M and none bought.
SaleTimothy J DonahuePresident & CEO, Director8× since Dec 18, 2025: 90,000 shares, avg. $106.07$9.5MJul 15, 202610b5-1 plan
SaleDjalma Novaes JrEVP & COO2× since Dec 16, 2025: 49,488 shares, avg. $109.30$5.4MFeb 23, 2026
SaleGerard H GiffordEVP & CAO13,373 shares at $113.98$1.5MFeb 20, 2026
Plus 21 other filings such as grants, option exercises or tax withholding. They are not market purchases or sales.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.7%
Start year 2020 (pandemic). Over 10 years: +3.5% a year
Revenue growth 40 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
−0.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.3%
Dividend (yield on the price)1.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.9.4% vs 8.4%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.11% → 13%
2025 sits 69% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+2.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +0.0% a year for the price and +1.8% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (96 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
AI conclusion: The move into India's expanding beverage can market offers volume upside, yet limited durable advantages and elevated debt constrain resilience in a competitive sector.
Main risk: Major food processors deploying AI-driven procurement platforms could benchmark and compress conversion margins on Crown's food cans across suppliers including Crown, Silgan and others.
Bull case: Crown could capitalise on the shift to recyclable cans in emerging markets like India while deploying its own AI tools for production efficiency to counter customer procurement pressure and defend margins.
Bear case: If rivals add capacity and win share while AI procurement and regulatory compliance costs on coatings erode margins, Crown could face sustained volume and profitability pressure in its core segments.
Crown Holdings is breaking ground on its first beverage can plant in India to tap accelerating demand in both alcoholic and non-alcoholic segments. This step into one of the world's fastest-growing markets could lift volumes beyond mature regions, but it also brings execution risks around local supply chains and competition. Will the expansion add more to results than it subtracts in added costs and delays?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Packaging & Containers · 261 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+0.0% · Above median
Profitability
Return on equity (12 months)27.1% · Top 25%
Return on assets5.1% · Above median
Net margin (12 months)5.8% · Above median
Operating margin (12 months)12.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)15.9% · Above median
Dividend yield (12 months)1.1% · Below median
Balance sheet
Debt / equity1.80× · Highest 25%
Valuation Multiplesvs Packaging & Containers median · lower = cheaper
P/E (12 months)17.0× · Pricier than median
P/B4.46× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Crown Holdings Inc (CCK) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of $121.85 versus a price of $121.86, about 0% lower (fairly valued).
What is the fair value of CCK?
Our model-based fair value for Crown Holdings Inc is $121.85 (as of Nov 3, 2026), built from audited fundamentals. The current price: $121.86.
What is the quality score of CCK?
Crown Holdings Inc has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Crown Holdings Inc (CCK)?
Our model-based price target is the fair value of $121.85 (as of Nov 3, 2026) from 22 valuation models. Cautious scenario $86.05, optimistic scenario $173.01. It is a calculation from audited fundamentals, not an analyst target.
What is the Crown Holdings Inc stock forecast for 2026?
Our models put fair value at $121.85, about 0% lower versus a price of $121.86 (fairly valued). Cautious scenario $86.05, optimistic scenario $173.01. The calculation is refreshed regularly with new filings.
What is the revenue of Crown Holdings Inc (CCK)?
Crown Holdings Inc reported trailing-twelve-month revenue of about $13.8B (latest available figure, as of Nov 3, 2026).
Does Crown Holdings Inc pay a dividend?
Crown Holdings Inc currently shows a dividend yield of 1.08% relative to its recent price (as of Nov 3, 2026).
What growth is priced into Crown Holdings Inc (CCK)?
For today's price to be fair in a discounted-cash-flow model, Crown Holdings Inc would have to grow free cash flow by +2.4 % per year for five years (discount rate 8.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.7 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of CCK use?
Our models discount Crown Holdings Inc at 8.2 %: a base by market capitalisation (large), damped by beta 0.56, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Crown Holdings Inc that is +2.4 % per year a year over ten years, using the same discount rate (8.2 %) and the same formula as our fair value.
How much growth has Crown Holdings Inc (CCK) delivered so far?
Over the past 5 years revenue at Crown Holdings Inc grew +5.7 % a year. The price currently implies +2.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Crown Holdings Inc (CCK) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Crown Holdings Inc (+2.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Crown Holdings Inc (CCK)?
The free-cash-flow yield on the price is 8.21 %: that much free cash flow Crown Holdings Inc produces per unit of market value. When it exceeds the discount rate of our models (8.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Crown Holdings Inc (CCK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Crown Holdings Inc it is $121.85 per share (as of Nov 3, 2026), against a price of $121.86. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Crown Holdings Inc stock overvalued or undervalued in 2026?
As of Nov 3, 2026, CCK trades above its calculated fair value: price $121.86, fair value $121.85, a gap of about −0% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CCK?
No. The price is what the market pays today ($121.86); the fair value is what the company's own numbers justify ($121.85). For Crown Holdings Inc the two are $0.0100 per share apart. That gap is exactly why we show both numbers side by side.
How much is Crown Holdings Inc worth?
The market values Crown Holdings Inc at about $13.4B (market capitalisation, as of Nov 3, 2026). Per share that is $121.86; our models calculate a fair value of $121.85 per share.
What do the bullish and bearish scenarios say about CCK?
Our models span a range for Crown Holdings Inc: cautious scenario $86.05, base $121.85, optimistic $173.01 per share (as of Nov 3, 2026, price $121.86). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CCK?
Crown Holdings Inc trades at a price-to-earnings ratio of 17.0 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $121.85 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 15.6 (reported for FY2025: 19.2). Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), earnings ex one-offs: 15.2. Other multiples: PEG 0.7, P/B 4.5, P/S 1.0, EV/EBITDA 8.5.
What is the PEG ratio of CCK?
The PEG ratio of Crown Holdings Inc is 0.66 (P/E divided by earnings growth, as of Nov 3, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Crown Holdings Inc (CCK)?
Balance-sheet figures for Crown Holdings Inc (as of Nov 3, 2026): return on equity 27.1%, debt of 1.80 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is CCK from its 52-week high?
Crown Holdings Inc trades at $121.86, about 2% below its 52-week high of $124.78 and 32% above the low of $92.04 (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of $121.85 is for.
Which stocks are comparable to Crown Holdings Inc?
From the same area (Consumer Cyclical) we also value Smurfit Westrock Plc,, Packaging Corporation, Amcor plc, International Paper Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Crown Holdings Inc stock attractive at the current price?
The data as of Nov 3, 2026: price $121.86, calculated fair value $121.85 (−0%), Quality Score 60/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CCK calculated?
We run Crown Holdings Inc through 22 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $121.85, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.5% above its aggregate fair value. Crown Holdings Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Crown Holdings Inc (CCK)?
The closing price on Nov 5, 2026 was $121.86. Our model-based fair value is $121.85, about 0% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Crown Holdings Inc right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($86.05 to $173.01) leaves room in how you read the outcome.
Where does the earnings growth of Crown Holdings Inc (CCK) come from?
Earnings per share at Crown Holdings Inc grew +4.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.6 %, EBIT margin +1.5 %, tax rate −0.9 %, residual (interest, one-offs) −1.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Crown Holdings Inc
How large is the market capitalisation of Crown Holdings Inc (CCK)?
The market capitalisation of Crown Holdings Inc is $13.4B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Crown Holdings Inc (CCK)?
The price-to-sales ratio of Crown Holdings Inc is 0.97 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Crown Holdings Inc (CCK)?
Earnings per share at Crown Holdings Inc are $7.17 (price ÷ EPS = P/E 17.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Crown Holdings Inc (CCK)?
The dividend yield of Crown Holdings Inc is 1.1% (payout 14.9%, on adjusted earnings, reported 18.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Crown Holdings Inc (CCK)?
The net margin of Crown Holdings Inc is 5.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Crown Holdings Inc (CCK)?
The return on equity (ROE) of Crown Holdings Inc is 27.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Crown Holdings Inc (CCK)?
On an EBIT basis the return on assets of Crown Holdings Inc is 9.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Crown Holdings Inc (CCK)?
The operating margin of Crown Holdings Inc is 12.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Crown Holdings Inc (CCK)?
Revenue at Crown Holdings Inc is growing +15.9% versus a year earlier (3y avg −1.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Crown Holdings Inc (CCK)?
Earnings per share at Crown Holdings Inc are growing +12.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Crown Holdings Inc (CCK) carry?
The net debt of Crown Holdings Inc is $5.3B (fiscal year 2025, ≈ 4.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Crown Holdings Inc in the live analysis
One click puts Crown Holdings Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 3, 2026