As of 2025-05-15, 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
Based on its market price of 69.49 USD and our intrinsic valuation, Ball Corp (BLL) is undervalued by 82.50%.
| 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) | 60.68 - 95.99 | 75.64 | 8.8% |
| DCF (EBITDA 10y) | 82.71 - 128.72 | 102.09 | 46.9% |
| Fair Value | 14.81 - 14.81 | 14.81 | -78.69% |
| P/E | 53.12 - 72.05 | 65.20 | -6.2% |
| EV/EBITDA | 24.32 - 54.25 | 43.26 | -37.8% |
| 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% |
| 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% |