Crown HOLDINGS, Inc. (CCK) intrinsic value & 10-year financials
Crown HOLDINGS, Inc. (CCK) has a Graham intrinsic value of $120.54 per share. At $114.89 on Oct 20, 2026, the stock trades 5% below that value. Over the last 10 fiscal years revenue grew 4.5% a year to $12.4B, with an average return on invested capital of 11.9%.
- Graham intrinsic value
- $120.54
- Share price (Oct 20, 2026)
- $114.89
- Price vs Graham value
- 5% below
- Market cap
- $13.3B
- Revenue (FY2025)
- $12.4B
- Revenue growth (10-yr CAGR)
- 4.5%
- ROIC (10-yr avg)
- 11.9%
- Free cash flow (FY2025)
- $1.1B
CCK 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $12.4B | $738.0M | $6.38 | $1.1B | 12.6% | 13.7% |
| FY2024 | $11.8B | $424.0M | $3.55 | $789.0M | 12.0% | 11.7% |
| FY2023 | $12.0B | $450.0M | $3.76 | $660.0M | 10.6% | 9.9% |
| FY2022 | $12.9B | $727.0M | $5.99 | -$36.0M | 10.3% | 12.4% |
| FY2021 | $11.4B | -$560.0M | -$4.30 | $118.0M | 12.0% | 14.6% |
| FY2020 | $11.6B | $579.0M | $4.30 | $728.0M | 10.9% | 9.7% |
| FY2019 | $11.7B | $510.0M | $3.78 | $731.0M | 10.3% | 10.0% |
| FY2018 | $11.2B | $439.0M | $3.28 | $109.0M | 9.8% | 10.2% |
| FY2017 | $8.7B | $323.0M | $2.38 | $262.0M | 12.4% | 10.6% |
| FY2016 | $8.3B | $496.0M | $3.56 | $457.0M | 12.3% | 15.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
CROWN HOLDINGS, INC. has demonstrated mature, steady growth, with revenue compounding at 4.6% annually over the past decade.
CROWN HOLDINGS, INC. returns on capital have been average, hovering around 11.9% ROIC over the decade.
Over the decade, CROWN HOLDINGS, INC. shows that management has aggressively returned capital to shareholders by retiring 16.9% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, CROWN HOLDINGS, INC. is modeled at 6.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $120.54 per share.