BALL Ball Corporation
Consumer Cyclical
Price
$63.02
Intrinsic value
$9.79
Buy price
$7.83
Discount
-544.0%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,426,000,000.00
- Total debt
- $7,582,000,128.00
- Cash & STI
- $500,000,000.00
- Shares out.
- 267,139,000
Overvalued
Intrinsic value$9.79
Buy price (with MOS)$7.83
Current price$63.02
Discount to intrinsic value-544.0%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 31.2%
- Current ROE
- 16.8%
- Minimum ROE
- 16.8%
Debt quality
LEVERAGED- Debt / Equity
- 1.40x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.51x
Technical chart
Confluence: WEAK (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 78.2%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.