Stock CCK CROWN HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crown Holdings, Inc.

Equities

CCK

US2283681060

Non-Paper Containers & Packaging

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
80.59 USD +1.02% Intraday chart for Crown Holdings, Inc. +3.76% -12.49%
Apr. 17 North American Morning Briefing : Stock Futures -2- DJ
Apr. 16 Baird Upgrades Crown Holdings to Outperform From Neutral, Raises Price Target to $90 From $85 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,659 13,289 13,943 9,755 11,024 9,618 - -
Enterprise Value (EV) 1 17,007 20,327 19,674 16,182 17,188 15,363 15,058 14,492
P/E ratio 19.2 x 23.3 x -25.7 x 13.7 x 24.5 x 15.7 x 13.6 x 12.2 x
Yield - - 0.72% 1.07% 1.04% 1.16% 1.21% 1.28%
Capitalization / Revenue 0.83 x 1.15 x 1.22 x 0.75 x 0.92 x 0.8 x 0.77 x 0.75 x
EV / Revenue 1.46 x 1.76 x 1.73 x 1.25 x 1.43 x 1.27 x 1.21 x 1.13 x
EV / EBITDA 9.99 x 11.3 x 11 x 9.28 x 9.13 x 8.36 x 7.75 x 7.14 x
EV / FCF 22.6 x 26.9 x 52.2 x -253 x 26 x 23 x 20 x 17.2 x
FCF Yield 4.43% 3.72% 1.92% -0.4% 3.85% 4.34% 5% 5.8%
Price to Book 5.71 x 6.15 x 7.3 x 5.33 x 4.61 x 3.45 x 3.03 x 2.6 x
Nbr of stocks (in thousands) 133,157 132,622 126,042 118,662 119,704 119,350 - -
Reference price 2 72.54 100.2 110.6 82.21 92.09 80.59 80.59 80.59
Announcement Date 2/4/20 2/9/21 2/8/22 2/7/23 2/5/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,665 11,575 11,394 12,943 12,010 12,082 12,466 12,820
EBITDA 1 1,702 1,800 1,782 1,744 1,882 1,839 1,944 2,029
EBIT 1 1,381 1,478 1,500 1,443 1,546 1,516 1,628 1,699
Operating Margin 11.84% 12.77% 13.16% 11.15% 12.87% 12.55% 13.06% 13.25%
Earnings before Tax (EBT) 1 786 926 -419 1,056 1,178 949.4 1,044 1,182
Net income 1 510 579 -560 727 450 591.4 691.2 776
Net margin 4.37% 5% -4.91% 5.62% 3.75% 4.89% 5.55% 6.05%
EPS 2 3.780 4.300 -4.300 5.990 3.760 5.131 5.917 6.580
Free Cash Flow 1 754 756 377 -64 661 667.1 752.5 840.6
FCF margin 6.46% 6.53% 3.31% -0.49% 5.5% 5.52% 6.04% 6.56%
FCF Conversion (EBITDA) 44.3% 42% 21.16% - 35.12% 36.28% 38.7% 41.43%
FCF Conversion (Net income) 147.84% 130.57% - - 146.89% 112.79% 108.86% 108.33%
Dividend per Share 2 - - 0.8000 0.8800 0.9600 0.9350 0.9733 1.032
Announcement Date 2/4/20 2/9/21 2/8/22 2/7/23 2/5/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 2,920 3,054 3,162 3,510 3,259 3,012 2,974 3,109 3,069 2,858 2,935 3,088 3,108 2,945 3,072
EBITDA 1 450 428 458 509 411 366 403 498 513 468 373.4 471 506.3 479.1 426.1
EBIT 1 379 357 383 432 336 292 320 414 430 382 295.1 394.1 431.5 404.9 344.4
Operating Margin 12.98% 11.69% 12.11% 12.31% 10.31% 9.69% 10.76% 13.32% 14.01% 13.37% 10.06% 12.76% 13.88% 13.75% 11.21%
Earnings before Tax (EBT) 1 285 -1,286 307 402 203 144 161 239 252 237 145.6 243.3 281 253 194.8
Net income 1 102 -1,001 216 295 127 89 102 157 159 32 87.83 161.2 189.8 160.7 137.5
Net margin 3.49% -32.78% 6.83% 8.4% 3.9% 2.95% 3.43% 5.05% 5.18% 1.12% 2.99% 5.22% 6.11% 5.46% 4.47%
EPS 2 0.7900 -7.950 1.740 2.430 1.060 0.7400 0.8500 1.310 1.330 0.2700 0.7375 1.362 1.615 1.372 1.171
Dividend per Share 2 0.2000 0.2000 0.2200 0.2200 0.2200 0.2200 0.2400 0.2400 - 0.2400 0.2267 0.2267 0.2267 0.2267 0.2200
Announcement Date 10/25/21 2/8/22 4/25/22 7/20/22 10/24/22 2/7/23 4/24/23 7/24/23 10/23/23 2/5/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 7,348 7,038 5,731 6,427 6,164 5,745 5,440 4,874
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.317 x 3.91 x 3.216 x 3.685 x 3.275 x 3.125 x 2.798 x 2.402 x
Free Cash Flow 1 754 756 377 -64 661 667 752 841
ROE (net income / shareholders' equity) 52% 40.8% 49% 43.6% 32.9% 23.9% 24.5% 22.4%
ROA (Net income/ Total Assets) 4.48% 4.95% 6.58% 5.82% 4.78% 5.57% 5.98% 5.33%
Assets 1 11,378 11,687 -8,509 12,483 9,417 10,623 11,560 14,550
Book Value Per Share 2 12.70 16.30 15.20 15.40 20.00 23.40 26.60 31.00
Cash Flow per Share 2 8.620 9.770 6.890 6.620 12.10 10.40 11.50 -
Capex 1 432 587 816 839 793 490 485 486
Capex / Sales 3.7% 5.07% 7.16% 6.48% 6.6% 4.05% 3.89% 3.79%
Announcement Date 2/4/20 2/9/21 2/8/22 2/7/23 2/5/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Crown Holdings, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
80.59 USD
Average target price
93.21 USD
Spread / Average Target
+15.65%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Non-Paper Containers & Packaging

1st Jan change Capi.
CROWN HOLDINGS, INC. Stock Crown Holdings, Inc.
-12.49% 9.62B
BALL CORPORATION Stock Ball Corporation
+21.35% 21.97B
AVERY DENNISON CORPORATION Stock Avery Dennison Corporation
+8.34% 17.64B
CCL INDUSTRIES INC. Stock CCL Industries Inc.
+19.15% 9.29B
SILGAN HOLDINGS INC. Stock Silgan Holdings Inc.
+3.78% 5.01B
SEALED AIR CORPORATION Stock Sealed Air Corporation
-13.09% 4.62B
VISCOFAN, S.A. Stock Viscofan, S.A.
+12.87% 2.98B
GREIF, INC. Stock Greif, Inc.
-5.60% 2.96B
PACTIV EVERGREEN INC. Stock Pactiv Evergreen Inc.
+13.27% 2.78B
NAMPAK ZIMBABWE LIMITED Stock Nampak Zimbabwe Limited
+266.10% 2.53B
Other Non-Paper Containers & Packaging
  1. Stock Market
  2. Equities
  3. CCK Stock
  4. Financials Crown Holdings, Inc.