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 16,877 - -
Change - -48.51% 12.97% -9.28% -13.72% 18.89% - -
Enterprise Value (EV) 1 38,355 24,454 26,010 21,240 19,995 22,620 22,340 22,018
Change - -36.24% 6.36% -18.34% -5.86% 13.13% -1.24% -1.44%
P/E 36.3x 22.7x 25.8x 4.24x 16.1x 17.9x 15.5x 13.8x
PBR 8.52x 4.64x 4.82x 2.72x - 2.95x 2.69x 2.43x
PEG - -1.5x -29.03x 0x -0.2x 2.51x 1x 1.1x
Capitalization / Revenue 2.26x 1.05x 1.29x 1.39x 1.08x 1.17x 1.13x 1.1x
EV / Revenue 2.78x 1.59x 1.85x 1.8x 1.52x 1.57x 1.49x 1.43x
EV / EBITDA 18x 12.5x 12.3x 10.9x 9.8x 10.5x 9.79x 9.1x
EV / EBIT 24.2x 17.2x 16.7x 14.4x 12.9x 13.8x 12.6x 11.7x
EV / FCF 1,128x -18.1x 31.8x -57.6x 25.4x 23.8x 21.2x 19.4x
FCF Yield 0.09% -5.52% 3.14% -1.74% 3.94% 4.2% 4.72% 5.16%
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% - 1.27% 1.32% 1.43%
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 63.39 63.39 63.39
Nbr of stocks (in thousands) 323,894 313,920 315,301 298,426 267,987 266,247 - -
Announcement Date 1/27/22 A 2/2/23 A 2/1/24 A 2/4/25 A 2/3/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.93x1.57x10.54x1.27% 16.88B
17.52x1.74x10.66x2.33% 12.77B
15.7x1.33x8.45x1.24% 12.52B
18.48x2.16x10.32x1.55% 11.17B
17.39x1.14x8.28x3.07% 8.52B
13.9x1.13x7.75x1.81% 4.9B
13.57x - - 2.99% 3.84B
16.71x2.22x9.5x5.41% 3.05B
13.15x1.11x5.84x0.65% 1.81B
Average 16.04x 1.55x 8.92x 2.26% 8.38B
Weighted average by Cap. 16.86x 1.58x 9.54x 1.96%

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