BALL Ball Corporation
Intrinsic value$35.64
Price (at call)$62.93
Margin of safety
-43.4%
vs market (rating basis)
+11.2%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -0.5% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 10.4% |
| Years to target margin | 5 |
| Sales-to-capital | 1.15 |
| Beta | 0.96 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 8.2% |
| Terminal WACC | 8.3% |
Valuation bridge
| PV of explicit FCFF | 6.94B |
| PV of terminal value | 8.29B |
| Equity value | 9.43B |
| ÷ shares → per share | $35.64 |
News
neutral -0.10 · 8 articles
- Ball (BALL) Down 0.3% Since Last Earnings Report: Can It Rebound?
- 2 Mid-Cap Stocks with Exciting Potential and 1 We Question
- 2 Growth Stocks to Stash and 1 Facing Headwinds
- 1 Industrials Stock with Impressive Fundamentals and 2 We Question
- 5 Must-Read Analyst Questions From Ball’s Q2 Earnings Call
- Ball Stock Outlook: Is Wall Street Bullish or Bearish?
- 2 S&P 500 Stocks with Exciting Potential and 1 We Question
- Ball (BALL) Q2 2026 Earnings Call Transcript
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 14.25B | -0.5% | 10.4% | 1.16B | 0 | 1.16B | 1.08B |
| 2 | 14.24B | -0.1% | 10.4% | 1.16B | 0 | 1.16B | 993.86M |
| 3 | 14.29B | 0.4% | 10.4% | 1.17B | 45.29M | 1.12B | 886.17M |
| 4 | 14.41B | 0.8% | 10.4% | 1.18B | 100.98M | 1.08B | 785.34M |
| 5 | 14.59B | 1.3% | 10.4% | 1.19B | 157.77M | 1.03B | 697.56M |
| 6 | 14.84B | 1.7% | 10.4% | 1.21B | 216.44M | 996.05M | 620.84M |
| 7 | 15.16B | 2.2% | 10.4% | 1.24B | 277.78M | 960.86M | 553.53M |
| 8 | 15.55B | 2.6% | 10.4% | 1.27B | 342.66M | 928.24M | 494.23M |
| 9 | 16.03B | 3.1% | 10.4% | 1.31B | 412.01M | 897.69M | 441.75M |
| 10 | 16.59B | 3.5% | 10.4% | 1.36B | 486.86M | 868.68M | 395.09M |