CCK: Lower Discount Rate And Expanding Margins Will Drive Future Upside

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

23 Aug 24

Updated

15 Dec 25

Views

104

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

23.1%

7D

1.5%

Loading

1Y

23.1%

7D

1.5%

You can edit this narrative until Dec 16 5:05 AM. Then, changes will post as Updates.

Author's Valuation

US$121.515.2% undervalued

AnalystConsensusTarget Fair Value

Shared on 15 Dec 25

CCK: Share Repurchases Will Support Stronger Earnings Power And Long-Term Returns

Analysts have modestly raised their price target on Crown Holdings, citing a slightly higher implied future price to earnings multiple and an unchanged fair value estimate of $121.50 per share. This reflects incremental confidence in the company’s steady revenue growth and margin outlook.

Shared on 30 Nov 25

CCK: Share Repurchases Will Drive Improved Profit Margins And Valuation

Analysts have slightly raised their price target for Crown Holdings to $121.50 per share, citing modest improvements in projected profit margin and future price-to-earnings ratio, even though there is a small decline in anticipated revenue growth. What's in the News Between July 1, 2025 and September 30, 2025, Crown Holdings repurchased 1,097,904 shares for $104.96 million, representing 0.95% of shares.

Shared on 16 Nov 25

Fair value Increased 0.30%

CCK: Share Repurchases Will Support Higher Earnings Multiples Ahead

Analysts have raised their price target for Crown Holdings from $121.13 to $121.50, citing updated valuation inputs and slightly higher projected earnings multiples. What's in the News Between July 1, 2025 and September 30, 2025, Crown Holdings repurchased 1,097,904 shares, representing 0.95 percent of shares for $104.96 million (Key Developments).

Shared on 01 Nov 25

Fair value Increased 3.41%

Analysts have raised their fair value estimate for Crown Holdings to $121.13 from $117.13. This change is due to adjustments in discount rates and updated expectations for revenue growth and profit margins.

Shared on 18 Oct 25

Fair value Decreased 3.82%

Analysts have slightly lowered their price target for Crown Holdings from $121.79 to $117.13, citing minor adjustments in growth expectations and valuation metrics. What's in the News Crown Holdings completed the repurchase of 4,603,107 shares, accounting for 3.9% of its outstanding stock.

Shared on 04 Oct 25

Fair value Decreased 1.27%

Analysts have slightly reduced their price target for Crown Holdings, lowering it from $123.36 to $121.79 per share. They cite modest adjustments to revenue growth estimates and discount rates as the reason for the change.

Shared on 07 May 25

Fair value Increased 14%

Shared on 30 Apr 25

Fair value Decreased 2.99%

AnalystConsensusTarget has increased revenue growth from 2.3% to 2.7%.

Shared on 23 Apr 25

Fair value Increased 2.27%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 1.11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 6.59%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 8.64%

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 10 Mar 25

Fair value Decreased 3.92%

AnalystConsensusTarget has decreased revenue growth from 3.0% to 2.3%.

AnalystConsensusTarget Fair Value

US$121.5

15.2% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

2.61%

Packaging revenue growth rate

0.15%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.58%

Calculation

US$844.32m

Earnings '28

x

19.20x

PE Ratio '28

=

US$16.21b

Market Cap '28

US$16.21b

Market Cap '28

/

107.65m

No. shares '28

=

US$150.55

Share Price '28

US$150.55 Share Price '28

Discounted to 2025 @ 7.63% p.a.

=

US$120.76

Fair Value '25