investorscraft@gmail.com

Intrinsic ValueBall Corporation (0HL5.L)

Previous Close£56.44
Intrinsic Value
Upside potential
Previous Close
£56.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ball Corporation operates as a global leader in aluminum packaging and aerospace technology, serving diverse industries with a focus on sustainability and innovation. The company’s core revenue model is driven by its Beverage Packaging segments, which dominate its operations across North America, Europe, the Middle East, Africa, and South America. Ball manufactures aluminum beverage containers for carbonated soft drinks, beer, and energy drinks, leveraging its extensive production capabilities to serve major beverage fillers. Its Aerospace segment complements this by providing advanced solutions for civil, commercial, and national security markets, including satellite systems, sensors, and defense hardware. Ball’s market position is strengthened by its vertically integrated operations, technological expertise, and long-standing relationships with global clients. The company’s focus on lightweight, recyclable aluminum packaging aligns with growing environmental concerns, giving it a competitive edge in the consumer cyclical sector. Additionally, its aerospace division benefits from government contracts and a reputation for reliability in mission-critical applications. Ball’s diversified revenue streams and geographic reach mitigate risks associated with regional economic fluctuations, reinforcing its resilience in volatile markets.

Revenue Profitability And Efficiency

Ball Corporation reported revenue of $11.8 billion for the period, reflecting its strong market presence in aluminum packaging and aerospace. However, net income was negative at -$626 million, with diluted EPS of -$2.05, indicating significant challenges in profitability. Operating cash flow stood at $115 million, while capital expenditures were -$484 million, highlighting substantial investments in maintaining and expanding production capacity. The company’s efficiency metrics suggest a need for cost optimization amid macroeconomic pressures.

Earnings Power And Capital Efficiency

Ball’s earnings power is constrained by recent net losses, though its diversified segments provide underlying stability. The Aerospace division, with its high-margin government contracts, may offset weaker performance in beverage packaging. Capital efficiency is under scrutiny given elevated capital expenditures relative to operating cash flow, signaling a focus on long-term growth over short-term returns. The company’s ability to improve margins will be critical to restoring profitability.

Balance Sheet And Financial Health

Ball Corporation maintains a solid liquidity position with $893 million in cash and equivalents, but its total debt of $6.02 billion raises leverage concerns. The balance sheet reflects significant investments in growth, but debt servicing could pressure cash flows if profitability does not rebound. Financial health hinges on stabilizing earnings and managing debt levels amid rising interest rates and inflationary costs.

Growth Trends And Dividend Policy

Ball’s growth is driven by demand for sustainable packaging and aerospace innovation, though recent profitability declines pose risks. The company pays a dividend of $0.80 per share, signaling commitment to shareholders, but sustainability depends on earnings recovery. Long-term trends favor aluminum packaging due to environmental benefits, while aerospace demand remains steady but tied to government spending cycles.

Valuation And Market Expectations

With a market cap of $14.48 billion and a beta of 1.104, Ball is viewed as moderately volatile relative to the market. Investors likely anticipate a rebound in profitability, given its industry leadership and growth initiatives. Valuation metrics will depend on execution in cost management and debt reduction, with aerospace contracts providing a potential upside catalyst.

Strategic Advantages And Outlook

Ball Corporation’s strategic advantages include its global scale, technological expertise, and alignment with sustainability trends. The outlook depends on improving beverage packaging margins and leveraging aerospace contracts. Macroeconomic headwinds and competitive pressures remain challenges, but Ball’s diversified operations and innovation focus position it for long-term resilience. Success will hinge on balancing growth investments with financial discipline.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount