As of 2024-12-15, the Intrinsic Value of Ball Corp (BLL) is
126.83 USD. This BLL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.49 USD, the upside of Ball Corp is
82.50%.
The range of the Intrinsic Value is 78.58 - 273.82 USD
126.83 USD
Intrinsic Value
BLL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
78.58 - 273.82 |
126.83 |
82.5% |
| DCF (Growth 10y) |
102.30 - 321.91 |
156.95 |
125.9% |
| DCF (EBITDA 5y) |
65.47 - 91.68 |
77.88 |
12.1% |
| DCF (EBITDA 10y) |
87.16 - 124.30 |
104.27 |
50.0% |
| Fair Value |
14.81 - 14.81 |
14.81 |
-78.69% |
| P/E |
51.35 - 69.59 |
62.61 |
-9.9% |
| EV/EBITDA |
28.13 - 59.93 |
42.02 |
-39.5% |
| EPV |
26.50 - 44.43 |
35.47 |
-49.0% |
| DDM - Stable |
31.29 - 108.76 |
70.03 |
0.8% |
| DDM - Multi |
56.93 - 153.18 |
82.94 |
19.4% |
BLL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,222.21 |
| Beta |
0.51 |
| Outstanding shares (mil) |
319.79 |
| Enterprise Value (mil) |
30,343.21 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.17% |
| Cost of Debt |
4.43% |
| WACC |
7.02% |