Valuation Ball Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-06-24 pm EDT			5-day change	1st Jan Change
56.98 ^USD	+0.53%		+1.75%	+3.36%

Jun. 16	Ball to Repurchase $250 Million in Stock Through Accelerated Buyback Deal	MT
May. 22	Ball CFO Howard Yu to Resign, Daniel Rabbitt Named Interim Finance Chief	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,480	31,181	16,054	18,136	16,452	15,724	-	-
Change	-	2.3%	-48.51%	12.97%	-9.28%	-4.43%	-	-
Enterprise Value (EV) ¹	36,914	38,355	24,454	26,010	21,240	21,285	21,124	20,806
Change	-	3.9%	-36.24%	6.36%	-18.34%	0.21%	-0.76%	-1.5%
P/E ratio	52.9x	36.3x	22.7x	25.8x	4.24x	17.7x	15.4x	14.1x
PBR	9.32x	8.52x	4.64x	4.82x	2.72x	2.93x	2.72x	2.55x
PEG	-	0.7x	-1.5x	-29.03x	0x	-0.2x	1x	1.56x
Capitalization / Revenue	2.59x	2.26x	1.05x	1.29x	1.39x	1.26x	1.23x	1.19x
EV / Revenue	3.13x	2.78x	1.59x	1.85x	1.8x	1.71x	1.65x	1.57x
EV / EBITDA	19.1x	18x	12.5x	12.3x	10.9x	10.6x	10.1x	9.43x
EV / EBIT	26.1x	24.2x	17.2x	16.7x	14.4x	13.9x	13.2x	12.2x
EV / FCF	116x	1,128x	-18.1x	31.8x	-57.6x	25.2x	21.4x	19.2x
FCF Yield	0.86%	0.09%	-5.52%	3.14%	-1.74%	3.97%	4.68%	5.2%
Dividend per Share ²	0.6	0.7	0.8	0.8	0.8	0.8086	0.8678	0.8916
Rate of return	0.64%	0.73%	1.56%	1.39%	1.45%	1.43%	1.53%	1.57%
EPS ²	1.76	2.65	2.25	2.23	13	3.193	3.691	4.025
Distribution rate	34.1%	26.4%	35.6%	35.9%	6.15%	25.3%	23.5%	22.1%
Net sales ¹	11,781	13,811	15,349	14,029	11,795	12,436	12,766	13,218
EBITDA ¹	1,933	2,133	1,957	2,112	1,944	2,002	2,095	2,206
EBIT ¹	1,415	1,585	1,420	1,561	1,472	1,526	1,598	1,705
Net income ¹	585	878	719	707	4,008	894	994.7	1,049
Net Debt ¹	6,434	7,174	8,400	7,874	4,788	5,561	5,400	5,082
Reference price ²	93.18	96.27	51.14	57.52	55.13	56.68	56.68	56.68
Nbr of stocks (in thousands)	327,112	323,894	313,920	315,301	298,426	277,418	-	-
Announcement Date	2/4/21	1/27/22	2/2/23	2/1/24	2/4/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BALL CORPORATION	17.75x	1.71x	10.63x	1.43%	15.72B
AVERY DENNISON CORPORATION	19.54x	1.92x	11.7x	2.04%	14.02B
CROWN HOLDINGS, INC.	16.76x	1.41x	8.52x	0.96%	11.99B
CCL INDUSTRIES INC.	17.28x	1.96x	9.37x	1.64%	9.97B
STORA ENSO OYJ	23.25x	1.13x	8.86x	2.76%	8.58B
SILGAN HOLDINGS INC.	14.7x	1.38x	8.66x	1.39%	5.85B
SEALED AIR CORPORATION	10.32x	1.56x	7.51x	2.65%	4.53B
VISCOFAN, S.A.	17.12x	2.3x	9.36x	4.19%	3.22B
Average	17.09x	1.67x	9.33x	2.13%	9.24B
Weighted average by Cap.	17.78x	1.66x	9.71x	1.84%