US · BALL
Ball Corporation
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Westminster, CO 80021-2510
- Website
- ball.com
Price · as of 2025-12-31
$61.33
Market cap 17.99B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.24 | -49.06% |
| Intrinsic Value(DCF) | $30.47 | -50.32% |
| Graham-Dodd Method(GD) | $8.39 | -86.32% |
| Graham Formula(GF) | $63.93 | +4.24% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.28 | $27.50 | $0.00 | $1.53 | $26.60 |
| 2012 | $19.71 | $27.80 | $0.06 | $0.00 | $13.60 |
| 2013 | $24.92 | $28.67 | $1.98 | $0.00 | $6.80 |
| 2014 | $30.98 | $34.42 | $1.55 | $0.14 | $15.74 |
| 2015 | $31.15 | $31.53 | $1.18 | $0.00 | $1.47 |
| 2016 | $33.51 | $26.19 | $1.74 | $0.00 | $17.41 |
| 2017 | $38.38 | $27.89 | $9.21 | $0.00 | $30.54 |
| 2018 | $50.95 | $35.44 | $47.14 | $0.00 | $18.01 |
| 2019 | $71.05 | $41.37 | $3.83 | $0.00 | $11.28 |
| 2020 | $79.65 | $46.23 | $5.55 | $0.00 | $18.99 |
| 2021 | $81.18 | $49.91 | $4.62 | $0.63 | $69.30 |
| 2022 | $50.53 | $22.45 | $7.48 | $0.00 | $39.77 |
| 2023 | $63.68 | $30.63 | $6.33 | $0.00 | $0.00 |
| 2024 | $53.43 | $52.90 | $2.20 | $59.16 | $84.09 |
| 2025 | $66.42 | $31.24 | $7.24 | $8.39 | $63.93 |
AI valuation
Our deep-learning model estimates Ball Corporation's (BALL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.24
- Current price
- $61.33
- AI upside
- -49.06%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$30.47
-50.32% upside
Graham-Dodd
$8.39
-86.32% upside
Graham Formula
$63.93
+4.24% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BALL | Ball Corporation | $61.33 | 17.99B | -49% | -50% | -86% | +4% | 19.91 | 3.36 | 1.38 | 11.49 | — | 303.61 | 14.86% | 10.56% | 6.93% | 16.22% | 9.92% | 4.93% | 1.29 | 4.43 | 1.11 | 0.70 | 2.77 | -7462.00% | 1155.00% | -31355.00% | 4.33% | 0.23 | 7.10% | 1.21% | 24.00% | 8.46% | 17.28 | 30.48 | 1.82 | 1.72 |
| AMCR | Amcor plc | $48.43 | 22.38B | +5% | +1,063% | — | -41% | 25.13 | 1.11 | 0.87 | 15.38 | — | -1.87 | 18.88% | 6.72% | 3.40% | 6.64% | 4.40% | 1.93% | 1.28 | 2.55 | 1.21 | 0.61 | 8.02 | -3676.00% | 1004.00% | -229.00% | 6.22% | 0.20 | 4.45% | 6.49% | 163.10% | 7.43% | 26.96 | 33.58 | 1.81 | 0.87 |
| CCK | Crown Holdings, Inc. | $114.60 | 13.22B | -49% | -50% | -94% | -29% | 18.23 | 4.46 | 1.08 | 9.22 | 22.86 | -12.00 | 18.34% | 13.23% | 5.94% | 25.51% | 15.17% | 5.22% | 1.99 | 4.11 | 1.03 | 0.59 | 2.58 | 7972.00% | 478.00% | 3916.00% | 8.21% | 0.35 | 13.42% | 0.90% | 16.30% | 6.21% | 11.36 | 16.92 | 1.50 | 2.00 |
| DECK | Deckers Outdoor Corporati… | $117.27 | 17.09B | +50% | +42% | -59% | +28% | 17.18 | 6.61 | 3.33 | 11.40 | 56.81 | 6.68 | 57.88% | 23.65% | 19.38% | 41.82% | 103.34% | 28.55% | 0.11 | 335.26 | 3.72 | 2.96 | -1.23 | 3025.00% | 1628.00% | 154.00% | 5.77% | 1.36 | 108.10% | 0.00% | 0.00% | 5.69% | 12.71 | 15.64 | 3.01 | 12.91 |
| DPZ | Domino's Pizza, Inc. | $402.51 | 13.54B | +14% | -58% | — | -43% | 22.68 | -3.50 | 2.76 | 17.40 | 469.38 | -3.35 | 39.95% | 19.31% | 12.18% | -15.30% | 76.59% | 34.01% | -1.34 | 4.87 | 1.65 | 1.42 | 4.53 | 483.00% | 496.00% | 3115.00% | 4.92% | 1.46 | 69.02% | 1.74% | 39.40% | 5.92% | 19.34 | 27.47 | 3.73 | 3.13 |
| H | Hyatt Hotels Corporation | $161.50 | 15.42B | -53% | +181,156% | -86% | — | -311.47 | 4.58 | 2.13 | 26.73 | — | -6.50 | 11.20% | 7.85% | -0.73% | -1.42% | 3.31% | -0.36% | 1.44 | 1.79 | 58.02 | 58.02 | 5.57 | -10427.00% | 11696.00% | -6588.00% | 1.04% | 9.24 | 2.35% | 0.37% | -116.30% | 2.47% | 34.31 | 121.06 | 2.69 | 2.07 |
| HTHT | H World Group Limited | $54.80 | 16.86B | -25% | -52% | — | -58% | 25.47 | 6.49 | 3.31 | 16.01 | — | 39.39 | 41.27% | 21.77% | 12.76% | 25.52% | 8.98% | 4.92% | 2.91 | 16.35 | 0.99 | 0.92 | 4.33 | -2320.00% | 918.00% | -65.00% | 8.52% | 0.57 | 17.84% | 4.47% | 113.80% | 7.17% | 19.88 | 15.36 | 4.33 | 1.65 |
| SCI | Service Corporation Inter… | $84.18 | 11.8B | -39% | -55% | — | -50% | 22.34 | 7.40 | 2.81 | 12.95 | 292.10 | -22.85 | 26.46% | 22.60% | 12.59% | 32.74% | 11.22% | 3.01% | 3.14 | 3.81 | 0.55 | 0.46 | 3.73 | 765.00% | 293.00% | -28.00% | 4.57% | 1.26 | 8.58% | 1.51% | 33.80% | 5.31% | 17.48 | 30.72 | 3.95 | 0.85 |
| SN | SharkNinja, Inc. | $122.87 | 17.34B | +26% | +137% | -69% | -6% | 24.24 | 6.35 | 2.66 | 16.25 | 41.19 | 12.23 | 49.01% | 14.39% | 10.96% | 30.41% | 26.44% | 14.40% | 0.38 | 18.95 | 2.04 | 1.38 | 0.23 | 5884.00% | 1575.00% | -10000.00% | 0.00% | 0.36 | 0.00% | 0.00% | 0.00% | 1.97% | 18.72 | — | 2.69 | 6.41 |
| TOL | Toll Brothers, Inc. | $157.24 | 14.94B | -1% | -63% | -13% | -20% | 10.67 | 1.74 | 1.31 | 8.58 | — | 1.74 | 25.96% | 15.69% | 12.28% | 16.89% | 13.43% | 9.66% | 0.35 | — | 4.17 | 0.46 | 0.89 | -1013.00% | 111.00% | 958.00% | 7.14% | 0.36 | 10.66% | 0.68% | 7.20% | 5.22% | 9.31 | 15.61 | 1.46 | 4.17 |
| WYNN | Wynn Resorts, Limited | $108.19 | 11.25B | -2% | -26% | -99% | -29% | 15.11 | -43.13 | 1.36 | 9.75 | — | -19.44 | 43.51% | 15.89% | 7.03% | -269.05% | 11.91% | 4.74% | -54.27 | 1.65 | 1.90 | 1.79 | 4.89 | -3117.00% | 913.00% | 3550.00% | 10.38% | 0.93 | 10.62% | 1.44% | 21.80% | 13.37% | 17.13 | 19.34 | 2.72 | 1.20 |
About Ball Corporation
Ball Corporation supplies aluminum packaging products for the beverage, personal care, and household products industries in the United States, Brazil, and internationally. It operates through four segments: Beverage Packaging, North and Central America; Beverage Packaging, Europe, Middle East and Africa; Beverage Packaging, South America; and Aerospace. The company manufactures and sells aluminum beverage containers to fillers of carbonated soft drinks, beer, energy drinks, and other beverages. It also develops spacecraft, sensors and instruments, radio frequency systems, and other technologies for the civil, commercial, and national security aerospace markets, as well as offers defense hardware, antenna and video tactical solutions, civil and operational space hardware, and systems engineering services. In addition, the company designs, manufactures, and tests satellites, remote sensors, and ground station control hardware and software; and provides launch vehicle integration and satellite operational services. Further, it offers target identification, warning, and attitude control systems and components; cryogenic systems and associated sensor cooling devices; star trackers; and fast-steering mirrors to the government agencies or their prime contractors. Additionally, the company manufactures and sells extruded aluminum aerosol containers, recloseable aluminum bottles, aluminum cups, and aluminum slugs. Ball Corporation was founded in 1880 and is headquartered in Westminster, Colorado.
- CEO
- Ronald J. Lewis
- Employees
- 16K
- Beta
- 1.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($30.47 ÷ $61.33) − 1 = -50.32% (DCF, example).