Previous Close | $58.73 |
Intrinsic Value | $3.34 |
Upside potential | -94% |
Data is not available at this time.
Ball Corporation is a global leader in sustainable aluminum packaging solutions, primarily serving the beverage, personal care, and household products industries. The company generates revenue through the manufacturing and sale of aluminum cans, bottles, and aerosol containers, leveraging its extensive production footprint and technological expertise to serve multinational clients. Ball operates in a highly competitive but consolidated market, where its scale, innovation in lightweighting, and sustainability initiatives provide a distinct edge. The company’s focus on recyclable materials aligns with global environmental trends, reinforcing its position as a preferred supplier for brands prioritizing eco-friendly packaging. Ball’s diversified geographic presence mitigates regional demand risks, while long-term contracts with major beverage companies ensure stable revenue streams. Its market leadership is further bolstered by strategic acquisitions and partnerships, enhancing its capability to meet evolving customer needs.
Ball Corporation reported revenue of $11.8 billion for the fiscal year ending December 31, 2024, with net income reaching $4.0 billion, reflecting strong profitability. Diluted EPS stood at $13, indicating robust earnings power. Operating cash flow was $115 million, though capital expenditures of $484 million highlight ongoing investments in capacity and efficiency. The company’s ability to maintain profitability amid inflationary pressures underscores its pricing power and cost management.
Ball’s earnings power is evident in its $4.0 billion net income, supported by high-margin aluminum packaging solutions. The company’s capital efficiency is reflected in its disciplined capex strategy, with $484 million allocated to growth and maintenance. Despite significant debt levels, Ball’s strong cash flow generation ensures adequate coverage for interest and reinvestment needs, sustaining long-term shareholder value.
Ball Corporation maintains a solid balance sheet with $885 million in cash and equivalents, though total debt of $5.7 billion indicates leverage. The company’s liquidity position is manageable, supported by consistent operating cash flows. Debt maturity profiles and covenants are structured to avoid near-term refinancing risks, providing financial flexibility for strategic initiatives and dividend payments.
Ball’s growth is driven by increasing demand for sustainable packaging, with revenue trends reflecting steady volume growth. The company pays a dividend of $0.80 per share, signaling a commitment to returning capital to shareholders. Future growth may hinge on expansion into emerging markets and innovation in recyclable materials, aligning with global sustainability goals.
Ball’s valuation reflects its leadership in aluminum packaging, with market expectations centered on sustained demand for eco-friendly solutions. The company’s P/E ratio and enterprise value multiples are benchmarked against peers, factoring in its growth prospects and margin stability. Investor sentiment remains positive, given Ball’s alignment with environmental, social, and governance (ESG) trends.
Ball Corporation’s strategic advantages include its scale, technological leadership, and sustainability focus. The outlook is favorable, supported by long-term contracts and global beverage demand. Risks include commodity price volatility and competitive pressures, but Ball’s innovation and cost discipline position it well for sustained growth. The company’s commitment to ESG initiatives further enhances its competitive positioning.
10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |