B

Ball Corp
NYSE:BALL

Watchlist Manager
Ball Corp
NYSE:BALL
Watchlist
Price: 55.62 USD 1.44% Market Closed
Market Cap: 14.9B USD

Relative Value

The Relative Value of one BALL stock under the Base Case scenario is 83.22 USD. Compared to the current market price of 55.62 USD, Ball Corp is Undervalued by 33%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BALL Relative Value
Base Case
83.22 USD
Undervaluation 33%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
27
Median 3Y
1.2
Median 5Y
1.4
Industry
0.8
Forward
1.1
vs History
63
vs Industry
73
Median 3Y
21.8
Median 5Y
25.4
Industry
16.2
Forward
15.4
vs History
19
vs Industry
1
Median 3Y
23.6
Median 5Y
19.8
Industry
8.5
vs History
47
vs Industry
Median 3Y
9.6
Median 5Y
9.7
Industry
14.9
vs History
82
vs Industry
17
Median 3Y
3
Median 5Y
4.5
Industry
1.2
vs History
71
vs Industry
23
Median 3Y
1.7
Median 5Y
1.8
Industry
1
Forward
1.6
vs History
84
vs Industry
21
Median 3Y
9
Median 5Y
9.6
Industry
4.6
vs History
88
vs Industry
31
Median 3Y
11.8
Median 5Y
12.5
Industry
8.9
Forward
10.3
vs History
90
vs Industry
28
Median 3Y
17.8
Median 5Y
19
Industry
13.2
Forward
14.4
vs History
20
vs Industry
1
Median 3Y
29.4
Median 5Y
27.9
Industry
10.1
vs History
9
vs Industry
Median 3Y
30.5
Median 5Y
50.5
Industry
14.4
vs History
87
vs Industry
25
Median 3Y
1.6
Median 5Y
1.7
Industry
1

Multiples Across Competitors

BALL Competitors Multiples
Ball Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Ball Corp
NYSE:BALL
15B USD 1.2 22.1 10.8 15.7
US
Crown Holdings Inc
NYSE:CCK
12.1B USD 1 12.7 8 10.2
CA
CCL Industries Inc
TSX:CCL.B
15.5B CAD 2 19.1 10.6 14.8
US
Aptargroup Inc
NYSE:ATR
8.1B USD 2.2 19.4 10.9 16.7
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
4.5B USD 0.7 14.3 8.3 12.4
ZA
Nampak Ltd
JSE:NPK
4.2B Zac 0 0 0 0
ES
Vidrala SA
MAD:VID
3.2B EUR 2.1 11.4 7.7 10.6
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
577.7B JPY 0.6 13.1 5.6 12.4
US
Greif Inc
NYSE:GEF
3.4B USD 0.7 18 8 12.7
FR
Verallia SA
PAR:VRLA
2.8B EUR 0.8 15.4 5.6 10.1
P/E Multiple
Earnings Growth PEG
US
B
Ball Corp
NYSE:BALL
Average P/E: 16.2
22.1
-33%
N/A
US
Crown Holdings Inc
NYSE:CCK
12.7
35%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
19.1
4%
4.8
US
Aptargroup Inc
NYSE:ATR
19.4
4%
4.8
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
S
Silgan Holdings Inc
NYSE:SLGN
14.3
18%
0.8
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
11.4
-4%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
13.1
N/A N/A
US
Greif Inc
NYSE:GEF
18
-5%
N/A
FR
Verallia SA
PAR:VRLA
15.4
4%
3.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
B
Ball Corp
NYSE:BALL
Average EV/EBITDA: 8.3
10.8
8%
1.4
US
Crown Holdings Inc
NYSE:CCK
8
5%
1.6
CA
C
CCL Industries Inc
TSX:CCL.B
10.6
6%
1.8
US
Aptargroup Inc
NYSE:ATR
10.9
5%
2.2
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
8.3
8%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
7.7
2%
3.8
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.6
N/A N/A
US
Greif Inc
NYSE:GEF
8
-1%
N/A
FR
Verallia SA
PAR:VRLA
5.6
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
B
Ball Corp
NYSE:BALL
Average EV/EBIT: 12.8
15.7
11%
1.4
US
Crown Holdings Inc
NYSE:CCK
10.2
8%
1.3
CA
C
CCL Industries Inc
TSX:CCL.B
14.8
8%
1.8
US
Aptargroup Inc
NYSE:ATR
16.7
5%
3.3
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
12.4
10%
1.2
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
10.6
1%
10.6
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
12.4
N/A N/A
US
Greif Inc
NYSE:GEF
12.7
0%
N/A
FR
Verallia SA
PAR:VRLA
10.1
-7%
N/A