Valuation Crown Holdings, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 12/03/2026 am IST			5-day change	1st Jan Change
104.89 ^USD	-0.22%		-5.76%	+1.86%

28/02	Crown Holdings announces 35% dividend increase	RE
28/02	Crown Raises Quarterly Dividend to $0.35 a Share, Payable March 31 to Holders of Record March 17	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,943	9,755	11,024	9,773	11,740	11,745	-	-
Change	-	-30.03%	13%	-11.34%	20.13%	0.04%	-	-
Enterprise Value (EV) ¹	19,674	16,182	17,188	15,059	16,940	16,877	16,699	16,537
Change	-	-17.75%	6.21%	-12.38%	12.49%	-0.37%	-1.06%	-0.97%
P/E ratio	-25.7x	13.7x	24.5x	23.3x	16.1x	14.9x	13.6x	12.4x
PBR	7.3x	5.33x	4.61x	3.56x	3.89x	3.82x	3.49x	3.18x
PEG	-	-0x	-0.7x	-4.17x	0.2x	1.4x	1.43x	1.33x
Capitalization / Revenue	1.22x	0.75x	0.92x	0.83x	0.95x	0.91x	0.89x	0.86x
EV / Revenue	1.73x	1.25x	1.43x	1.28x	1.37x	1.31x	1.27x	1.21x
EV / EBITDA	11x	9.28x	9.13x	7.75x	8.1x	8.12x	7.75x	7.5x
EV / EBIT	13.1x	11.2x	11.1x	9.15x	9.5x	9.46x	8.93x	8.45x
EV / FCF	52.2x	-253x	26x	18.5x	14.8x	19.4x	17.4x	16.9x
FCF Yield	1.92%	-0.4%	3.85%	5.41%	6.76%	5.16%	5.75%	5.92%
Dividend per Share ²	0.8	0.88	0.96	1	-	1.071	1.107	1.159
Rate of return	0.72%	1.07%	1.04%	1.21%	-	1.02%	1.06%	1.11%
EPS ²	-4.3	5.99	3.76	3.55	6.38	7.042	7.713	8.434
Distribution rate	-18.6%	14.7%	25.5%	28.2%	-	15.2%	14.4%	13.7%
Net sales ¹	11,394	12,943	12,010	11,801	12,365	12,882	13,188	13,649
EBITDA ¹	1,782	1,744	1,882	1,942	2,092	2,078	2,155	2,206
EBIT ¹	1,500	1,443	1,546	1,645	1,784	1,783	1,870	1,957
Net income ¹	-560	727	450	424	738	781.4	819.7	869.7
Net Debt ¹	5,731	6,427	6,164	5,286	5,200	5,132	4,954	4,792
Reference price ²	110.62	82.21	92.09	82.69	102.97	104.89	104.89	104.89
Nbr of stocks (in thousands)	1,26,042	1,18,662	1,19,704	1,18,188	1,14,018	1,11,974	-	-
Announcement Date	08/02/22	07/02/23	05/02/24	05/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CROWN HOLDINGS, INC.	14.89x	1.31x	8.12x	1.02%	1.17TCr
BALL CORPORATION	17.38x	1.6x	10.39x	1.32%	1.64TCr
AVERY DENNISON CORPORATION	17.22x	1.79x	10.79x	2.23%	1.34TCr
CCL INDUSTRIES INC.	17.28x	2x	9.54x	1.69%	1.09TCr
STORA ENSO OYJ	17.8x	1.2x	8.36x	2.81%	976.13Cr
SEALED AIR CORPORATION	12.13x	1.76x	8.2x	1.92%	618.67Cr
SILGAN HOLDINGS INC.	12.84x	1.11x	7.34x	1.95%	443.59Cr
GREIF, INC.	10.14x	-	-	3.31%	349.46Cr
VISCOFAN, S.A.	16.31x	2.21x	9.23x	4.82%	311.38Cr
Average	15.11x	1.62x	9.00x	2.34%	882.35Cr
Weighted average by Cap.	16.00x	1.60x	9.32x	1.97%