Valuation Ball Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-13 pm EDT			5-day change	1st Jan Change
66.00 ^USD	+0.56%		+2.64%	+14.74%

Sep. 04	Morgan Stanley Upgrades Ball to Overweight From Equalweight, Adjusts Price Target to $78 From $69	MT
Aug. 20	GenLayer announced that it has received $7.5 million in funding from a group of investors	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	21,155	30,480	31,181	16,054	18,136	20,035	-	-
Change	-	44.08%	2.3%	-48.51%	12.97%	10.47%	-	-
Enterprise Value (EV) ¹	27,174	36,914	38,355	24,454	26,010	24,686	24,906	24,656
Change	-	35.84%	3.9%	-36.24%	6.36%	-5.09%	0.89%	-1%
P/E ratio	39x	52.9x	36.3x	22.7x	25.8x	4.76x	20.6x	18.5x
PBR	7.12x	9.32x	8.52x	4.64x	4.82x	3.53x	3.51x	3.22x
PEG	-	8.78x	0.7x	-1.5x	-29.03x	0x	-0.3x	1.7x
Capitalization / Revenue	1.84x	2.59x	2.26x	1.05x	1.29x	1.67x	1.61x	1.54x
EV / Revenue	2.37x	3.13x	2.78x	1.59x	1.85x	2.05x	2x	1.9x
EV / EBITDA	14.7x	19.1x	18x	12.5x	12.3x	12.6x	12.1x	11.5x
EV / EBIT	20.4x	26.1x	24.2x	17.2x	16.7x	16.7x	15.9x	14.9x
EV / FCF	28.6x	116x	1,128x	-18.1x	31.8x	-28.6x	25.1x	22.7x
FCF Yield	3.5%	0.86%	0.09%	-5.52%	3.14%	-3.5%	3.99%	4.4%
Dividend per Share ²	0.55	0.6	0.7	0.8	0.8	0.8144	0.866	0.9412
Rate of return	0.85%	0.64%	0.73%	1.56%	1.39%	1.23%	1.31%	1.43%
EPS ²	1.66	1.76	2.65	2.25	2.23	13.87	3.212	3.561
Distribution rate	33.1%	34.1%	26.4%	35.6%	35.9%	5.87%	27%	26.4%
Net sales ¹	11,474	11,781	13,811	15,349	14,029	12,028	12,454	12,973
EBITDA ¹	1,854	1,933	2,133	1,957	2,112	1,954	2,064	2,150
EBIT ¹	1,331	1,415	1,585	1,420	1,561	1,475	1,570	1,660
Net income ¹	566	585	878	719	707	4,334	972	1,022
Net Debt ¹	6,019	6,434	7,174	8,400	7,874	4,650	4,870	4,620
Reference price ²	64.67	93.18	96.27	51.14	57.52	66.00	66.00	66.00
Nbr of stocks (in thousands)	327,130	327,112	323,894	313,920	315,301	303,565	-	-
Announcement Date	2/6/20	2/4/21	1/27/22	2/2/23	2/1/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BALL CORPORATION	4.76x	2.05x	12.63x	+1.23%	20.04B
AVERY DENNISON CORPORATION	24.61x	2.32x	14.14x	+1.57%	17.67B
CROWN HOLDINGS, INC.	18.84x	1.4x	8.83x	+1.09%	10.89B
CCL INDUSTRIES INC.	17.11x	2.19x	10.46x	+1.43%	10.65B
SILGAN HOLDINGS INC.	16.12x	1.41x	9.22x	+1.46%	5.4B
SEALED AIR CORPORATION	12.84x	1.65x	8.05x	+2.43%	4.85B
VISCOFAN, S.A.	18.33x	2.39x	10.09x	+3.74%	3.1B
GREIF, INC.	13.55x	-	-	+3.42%	3B
ORORA LIMITED	17.29x	1.17x	8.12x	+3.67%	2.39B
WINPAK LTD.	13.65x	1.39x	6.52x	+0.31%	2.09B
Average	15.71x	1.77x	9.79x	+2.04%	8.01B
Weighted average by Cap.	15.41x	1.94x	11.21x	+1.63%