CCK - Crown Holdings, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$125.50
DETAILS
HIGH:
$130.00
LOW:
$121.00
MEDIAN:
$125.50
CONSENSUS:
$125.50
UPSIDE:
5.96%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
65% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
15.0x
6.38$
Key Value Driver
Normalized P/E multiple (15x base case)
Implied Market Multiple
18.6x
Plain-Language Summary
Applying a 15x P/E to adjusted EPS of $6.38, the base-case value is $95.70 per share.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (25 analysts)
$125.50
Analyst Range
$121.00 – $130.00
Divergence from AlphaVal
24%
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples