Company Valuation: Ball Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,181 16,054 18,136 16,452 14,195 15,368 - -
Change - -48.51% 12.97% -9.28% -13.72% 8.26% - -
Enterprise Value (EV) 1 38,355 24,454 26,010 21,240 19,995 21,111 20,831 20,508
Change - -36.24% 6.36% -18.34% -5.86% 5.58% -1.33% -1.55%
P/E 36.3x 22.7x 25.8x 4.24x 16.1x 16.3x 14.1x 12.6x
PBR 8.52x 4.64x 4.82x 2.72x - 2.69x 2.45x 2.21x
PEG - -1.5x -29.03x 0x -0.2x 2.29x 0.9x 1x
Capitalization / Revenue 2.26x 1.05x 1.29x 1.39x 1.08x 1.06x 1.03x 1x
EV / Revenue 2.78x 1.59x 1.85x 1.8x 1.52x 1.46x 1.39x 1.33x
EV / EBITDA 18x 12.5x 12.3x 10.9x 9.8x 9.84x 9.13x 8.48x
EV / EBIT 24.2x 17.2x 16.7x 14.4x 12.9x 12.9x 11.8x 10.9x
EV / FCF 1,128x -18.1x 31.8x -57.6x 25.4x 22.2x 19.7x 18x
FCF Yield 0.09% -5.52% 3.14% -1.74% 3.94% 4.5% 5.06% 5.54%
Dividend per Share 2 0.7 0.8 0.8 0.8 - 0.8051 0.8365 0.9046
Rate of return 0.73% 1.56% 1.39% 1.45% - 1.39% 1.45% 1.57%
EPS 2 2.65 2.25 2.23 13 3.3 3.535 4.095 4.597
Distribution rate 26.4% 35.6% 35.9% 6.15% - 22.8% 20.4% 19.7%
Net sales 1 13,811 15,349 14,029 11,795 13,161 14,452 14,956 15,381
EBITDA 1 2,133 1,957 2,112 1,944 2,041 2,146 2,282 2,419
EBIT 1 1,585 1,420 1,561 1,472 1,554 1,640 1,767 1,875
Net income 1 878 719 707 4,008 912 934.8 1,041 1,142
Net Debt 1 7,174 8,400 7,874 4,788 5,800 5,743 5,463 5,141
Reference price 2 96.27 51.14 57.52 55.13 52.97 57.72 57.72 57.72
Nbr of stocks (in thousands) 323,894 313,920 315,301 298,426 267,987 266,247 - -
Announcement Date 1/27/22 2/2/23 2/1/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.33x1.46x9.84x1.39% 15.37B
16.65x1.67x10.24x2.45% 12.14B
14.07x1.23x7.83x1.38% 11.22B
17.54x2.05x9.82x1.64% 10.59B
17.61x1.17x8.43x2.98% 8.75B
12.48x1.06x7.25x2.02% 4.4B
12.44x - - 3.26% 3.56B
16.33x2.16x9.27x5.38% 2.99B
12.38x1.02x5.39x0.69% 1.71B
Average 15.09x 1.48x 8.51x 2.35% 7.86B
Weighted average by Cap. 15.84x 1.51x 9.08x 2.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BALL Stock
  4. Valuation Ball Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!