BLL
Ball Corp
Price:  
69.49 
USD
Volume:  
2,937,167.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLL Intrinsic Value

%
Upside

As of 2024-05-23, 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 %.

The range of the Intrinsic Value is 78.58 - 273.82 USD

69.49 USD
Stock Price
126.83 USD
Intrinsic Value
Intrinsic Value Details

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) 57.43 - 86.06 71.16 2.4%
DCF (EBITDA 10y) 79.69 - 118.54 97.72 40.6%
Fair Value 14.81 - 14.81 14.81 -78.69%
P/E 44.56 - 61.79 50.67 -27.1%
EV/EBITDA 21.74 - 52.91 39.47 -43.2%
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%