investorscraft@gmail.com

Intrinsic ValueCrown Holdings, Inc. (CCK)

Previous Close$96.40
Intrinsic Value
Upside potential
Previous Close
$96.40

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 industry, specializing in the production of metal packaging solutions for food, beverage, aerosol, and industrial products. The company operates across multiple geographies, serving a diverse clientele that includes major consumer brands and industrial manufacturers. Its core revenue model is driven by long-term contracts with key customers, ensuring stable cash flows and recurring demand. Crown Holdings leverages its extensive manufacturing footprint and technological expertise to maintain a competitive edge in the highly fragmented packaging sector. The company’s market position is reinforced by its ability to innovate in sustainable packaging, aligning with growing environmental regulations and consumer preferences. Its diversified product portfolio and strong relationships with multinational corporations provide resilience against regional economic fluctuations. Crown Holdings competes on scale, efficiency, and customer service, differentiating itself through advanced manufacturing capabilities and a commitment to sustainability.

Revenue Profitability And Efficiency

Crown Holdings reported revenue of $11.8 billion for the fiscal year ending December 31, 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 robust cash conversion. Capital expenditures totaled $403 million, indicating disciplined reinvestment in production capacity and operational efficiency. These metrics highlight the company’s ability to balance growth with profitability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at $3.55, supported by efficient capital allocation and cost management. The company’s operating cash flow of $1.19 billion underscores its strong earnings power, enabling debt servicing and strategic investments. Crown Holdings maintains a focus on optimizing its asset base, as evidenced by its capital expenditure strategy, which prioritizes high-return projects and operational upgrades.

Balance Sheet And Financial Health

Crown Holdings holds $918 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of $6.42 billion reflects a leveraged but manageable position, given the company’s stable cash flows. The balance sheet is structured to support ongoing operations and growth initiatives, with a focus on maintaining financial flexibility. The company’s ability to service debt is reinforced by its consistent operating performance.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a competitive market, with growth driven by demand for sustainable packaging solutions. Crown Holdings pays a dividend of $1.00 per share, signaling confidence in its cash flow stability. Future growth is expected to be fueled by geographic expansion and innovation in eco-friendly packaging, aligning with global sustainability trends.

Valuation And Market Expectations

Crown Holdings’ valuation reflects its position as a key player in the packaging industry, with market expectations centered on its ability to maintain margins and capitalize on sustainability trends. The company’s earnings multiple and cash flow generation are critical factors for investors assessing its long-term value proposition.

Strategic Advantages And Outlook

Crown Holdings benefits from its global scale, technological leadership, and strong customer relationships. The outlook remains positive, supported by increasing demand for metal packaging and the company’s focus on sustainability. Strategic investments in innovation and efficiency are expected to drive long-term growth, positioning Crown Holdings as a leader in the evolving packaging landscape.

Sources

10-K, investor presentations

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