Crown Holdings, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $1.199B TTM FCF base; 3.5% annual FCF growth years 1-5; 2.5% years 6-10; 8.75% discount rate; 2% terminal growth; $5.62B net debt ($6.27B total debt less $0.66B cash); 107.51M shares outstanding.

Reasoning: Crown Holdings is a mature, globally diversified metal packaging manufacturer with stable GDP-plus volume growth and high recurring free cash flow, making a conservative FCF DCF the most reliable intrinsic value method; growth and discount-rate assumptions reflect its mature end markets (beverage/food cans) and moderate leverage.