Ball Corporation logo BALL - Ball Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 17
HOLD 6
SELL 0
STRONG
SELL
0
| PRICE TARGET: $70.25 DETAILS
HIGH: $75.00
LOW: $66.00
MEDIAN: $70.00
CONSENSUS: $70.25
UPSIDE: 24.31%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 85.4% above fair value
Current Price $56.51
Bear Case $18.75 66.8% downside ($18.75 - $56.51) / $56.51 = -66.8% $2.65 × 7x + net cash
Fair Value $30.48 46.1% downside ($30.48 - $56.51) / $56.51 = -46.1% $2.65 × 10x + net cash
Bull Case $42.20 25.3% downside ($42.20 - $56.51) / $56.51 = -25.3% $2.65 × 12x + net cash

Adjust Assumptions

9.5x
2.65$

Key Value Driver

Through-cycle normalized EPS ($2.65)

Implied Market Multiple 21.3x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $70.25 from 23 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $30.48 per share.

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Price-to-book value of 250.8x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $70.25 (from 23 analysts). Our estimate is 75% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing