Ball Corporation
Bear Case (25th pct.)
-44.6% vs price
Base Case (Median)
-35.4% vs price
Bull Case (75th pct.)
3.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $12.14 | -80.2% | High (40%) |
| PE Comparable | $65.87 | 7.7% | Medium (25%) |
| Growth Trajectory DCF | $38.77 | -36.6% | Medium (20%) |
| Graham Number | $39.51 | -35.4% | Medium (30%) |
| EV/EBITDA | $76.24 | 24.6% | Medium (20%) |
| EV/FCF | $60.31 | -1.4% | Medium (20%) |
| Earnings Power Value | $28.98 | -52.6% | Medium (50%) |
Based on 7 out of 8 methods, BALL appears fairly valued at the current price of $61.18. The base case fair value of $39.51 implies 35.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.