BALL Corp (BALL)
Metal Cans · Industrials · $18.2B
Intrinsic Value (Consensus)
$43.11
Current Price
$66.00
Margin of Safety
-34.7%
34.7% Above Intrinsic Value
Value: $43
Price: $66
Valuation Model Estimates
Current Price: $66.00
DCF (Discounted Cash Flow)
$36.20
Graham Number
$38.19
Earnings Power Value
$32.04
Relative Value (P/E)
$66.00
Dividend Discount Model
$3.01
Consensus Value
$43.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.30
- EPS (Forward)
- $3.37
- Book Value
- $19.64
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.2%
- Debt/Equity
- 144%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance