investorscraft@gmail.com

Intrinsic ValueCrown Holdings, Inc. (0I4X.L)

Previous Close£103.03
Intrinsic Value
Upside potential
Previous Close
£103.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Crown Holdings, Inc. is a global leader in the packaging and containers industry, specializing in the design and manufacture of steel and aluminum cans for food and beverage markets, as well as industrial packaging solutions. The company serves a diverse clientele across the Americas, Europe, and Asia Pacific, leveraging its extensive product portfolio to meet the needs of sectors such as metals, construction, agriculture, and corrugated industries. Its revenue model is driven by both consumable sales and equipment offerings, including manual, semi-automatic, and automated tools for end-of-line manufacturing applications. Crown Holdings maintains a strong competitive position through its long-standing expertise, established customer relationships, and global footprint, which enable it to capitalize on growing demand for sustainable and efficient packaging solutions. The company’s focus on innovation and operational efficiency further solidifies its market leadership in an industry increasingly shaped by environmental considerations and regulatory pressures.

Revenue Profitability And Efficiency

Crown Holdings reported revenue of $11.8 billion for the fiscal year ending December 2024, with net income of $424 million, reflecting a net margin of approximately 3.6%. The company generated $1.19 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of $403 million indicate ongoing investments in production capacity and operational improvements, supporting long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $3.55 underscores its earnings power, supported by a disciplined cost structure and scalable operations. Crown Holdings maintains a balanced approach to capital allocation, reinvesting in core business segments while managing debt levels, as evidenced by its $6.42 billion total debt against $918 million in cash and equivalents.

Balance Sheet And Financial Health

Crown Holdings’ balance sheet reflects a leveraged but manageable position, with total debt of $6.42 billion partially offset by $918 million in cash and equivalents. The company’s liquidity and cash flow generation provide flexibility to service obligations and fund growth initiatives, though its debt-to-equity ratio warrants monitoring given cyclical industry exposure.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by demand for sustainable packaging solutions. Crown Holdings pays a dividend of $1.27 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for reinvestment. Future growth may hinge on expansion in emerging markets and advancements in eco-friendly packaging technologies.

Valuation And Market Expectations

With a market capitalization of approximately $11.33 billion and a beta of 0.76, Crown Holdings is viewed as a relatively stable investment within the consumer cyclical sector. The stock’s valuation reflects expectations of moderate growth, aligned with industry trends favoring scalable and environmentally conscious packaging providers.

Strategic Advantages And Outlook

Crown Holdings benefits from its global scale, diversified product portfolio, and entrenched customer relationships. The company is well-positioned to capitalize on increasing demand for recyclable and lightweight packaging, though macroeconomic volatility and raw material cost fluctuations remain key risks. Strategic investments in innovation and sustainability are expected to drive long-term competitiveness.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount