Valuation Ball Corporation London S.E.

Stocks

Delayed London S.E. 19:45:15 19/08/2026 +04			5-day change	1st Jan Change
62.25 ^USD	+1.24%		-0.16%	+17.08%

08-05	Wells Fargo Adjusts Price Target on Ball to $72 From $71, Maintains Overweight Rating	MT
08-05	Mizuho Adjusts Price Target on Ball to $72 From $70, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,181	16,054	18,136	16,452	14,195	16,573	-	-
Change	-	-48.51%	12.97%	-9.28%	-13.72%	16.75%	-	-
Enterprise Value (EV) ¹	38,355	24,454	26,010	21,240	19,995	22,273	22,012	21,666
Change	-	-36.24%	6.36%	-18.34%	-5.86%	11.39%	-1.17%	-1.57%
P/E	36.3x	22.7x	25.8x	4.24x	16.1x	17.9x	15.3x	13.5x
PBR	8.52x	4.64x	4.82x	2.72x	2.7x	2.91x	2.67x	2.4x
PEG	-	-1.5x	-29.03x	0x	-0.2x	2.88x	0.9x	1x
Capitalization / Revenue	2.26x	1.05x	1.29x	1.39x	1.08x	1.11x	1.07x	1.04x
EV / Revenue	2.78x	1.59x	1.85x	1.8x	1.52x	1.49x	1.42x	1.36x
EV / EBITDA	18x	12.5x	12.3x	10.9x	9.8x	10.3x	9.65x	8.98x
EV / EBIT	24.2x	17.2x	16.7x	14.4x	12.9x	13.5x	12.5x	11.5x
EV / FCF	1,128x	-18.1x	31.8x	-57.6x	25.4x	22.5x	20.4x	18.4x
FCF Yield	0.09%	-5.52%	3.14%	-1.74%	3.94%	4.45%	4.9%	5.45%
Dividend per Share ²	0.7	0.8	0.8	0.8	0.8	0.7996	0.8348	0.9
Rate of return	0.73%	1.56%	1.39%	1.45%	1.51%	1.28%	1.33%	1.44%
EPS ²	2.65	2.25	2.23	13	3.3	3.505	4.098	4.627
Distribution rate	26.4%	35.6%	35.9%	6.15%	24.2%	22.8%	20.4%	19.5%
Net sales ¹	13,811	15,349	14,029	11,795	13,161	14,925	15,548	15,924
EBITDA ¹	2,133	1,957	2,112	1,944	2,041	2,158	2,281	2,412
EBIT ¹	1,585	1,420	1,561	1,472	1,554	1,646	1,768	1,889
Net income ¹	878	719	707	4,008	912	926.6	1,046	1,154
Net Debt ¹	7,174	8,400	7,874	4,788	5,800	5,700	5,439	5,093
Reference price ²	96.27	51.14	57.52	55.13	52.97	62.61	62.61	62.61
Nbr of stocks (in thousands)	323,894	313,920	315,301	298,426	267,987	264,703	-	-
Announcement Date	27/01/22	02/02/23	01/02/24	04/02/25	03/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BALL CORPORATION	17.86x	1.49x	10.32x	1.28%	16.57B
AVERY DENNISON CORPORATION	19.19x	1.85x	11.28x	2.17%	13.84B
CROWN HOLDINGS, INC.	15.77x	1.29x	8.43x	1.2%	12.59B
CCL INDUSTRIES INC.	18.59x	2.21x	10.49x	1.5%	11.87B
STORA ENSO OYJ	29.13x	1.09x	8.14x	2.78%	8.96B
GREIF, INC.	15.35x	-	-	2.6%	4.49B
SILGAN HOLDINGS INC.	12.93x	1.04x	7.11x	2.05%	4.35B
VISCOFAN, S.A.	16.45x	2.16x	9.5x	5.8%	3.03B
Average	18.16x	1.59x	9.32x	2.42%	9.47B
Weighted average by Cap.	18.71x	1.60x	9.70x	1.95%