As of 2025-05-06, the Intrinsic Value of Ball Corp (BALL) is 100.15 USD. This BALL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.85 USD, the upside of Ball Corp is 93.1%.

The range of the Intrinsic Value is 62.9 - 216.98 USD.

Is BALL undervalued or overvalued?

Based on its market price of 51.85 USD and our intrinsic valuation, Ball Corp (BALL) is undervalued by 93.1%.

51.85 USD

Stock Price

100.15 USD

Intrinsic Value

Intrinsic Value Details

BALL Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	62.9 - 216.98	100.15	93.1%
DCF (Growth Exit 10Y)	82.2 - 256.35	124.55	140.2%
DCF (EBITDA Exit 5Y)	54.22 - 81.7	67.80	30.8%
DCF (EBITDA Exit 10Y)	67.18 - 99.42	82.61	59.3%
Peter Lynch Fair Value	354.84 - 354.84	354.84	584.36%
P/E Multiples	44.29 - 315.38	171.60	231.0%
EV/EBITDA Multiples	32.14 - 60.69	49.51	-4.5%
Earnings Power Value	57.64 - 78.2	67.92	31.0%
Dividend Discount Model - Multi Stages	48.39 - 117.74	68.57	32.2%

BALL Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Crown Holdings Inc	98.28 - 193.37	133.69	37.5%
Aptargroup Inc	115.87 - 312.65	168.95	11.5%
Berry Global Group Inc	31.4 - 183.15	70.07	3.7%
Silgan Holdings Inc	39.36 - 137.12	66.73	22.4%
Greif Inc	54.53 - 114.92	77.74	44.8%
O-I Glass Inc	(1.26) - 172.74	16.70	26.1%
TriMas Corp	12.16 - 31.34	18.56	-24.7%
Myers Industries Inc	13.33 - 66.22	25.06	115.9%
Viskase Companies Inc	0.55 - 18.61	2.09	117.3%

BALL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	14,641
Beta	0.41
Outstanding shares (mil)	282
Enterprise Value (mil)	19,429

Market risk premium	5.1%
Cost of Equity	7.45%
Cost of Debt	4.8%
WACC	6.4%