Last Price$52.1(0.7%)
Market Cap$166.0B
LTM ROIC - WACC
(2.9%)
5Y avg
3.9%
Packaging & Containers industry
median
0.5%
Stock quality & Intrinsic value
5/10
(0.9%) overvalued
Ball Corporation ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 3.5% | 5.4% | 4.9% | 4.8% | 5.1% | 2.5% | 6.4% | 7.4% | 7.2% | 8.5% | 9.3% | 6.1% | 2.6% | 2.8% | 5.4% | 6.0% | 6.1% | 3.4% | 4.0% | (5.7%) |
Overvalued or undervalued?
Check the intrinsic value for BALL
and see if it's the right time to invest.
Ball Corporation (BALL) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Ball CorporationBALL
(2.9%)
(15.9%)
483.1%
34.0%
Median Peer Set
1.4%
(5.5%)
(9.8%)
5.4%
Reynolds Consumer Products Inc.REYN
6.6%
(3.7%)
18.3%
9.7%
Graphic Packaging Holding CompanyGPK
6.0%
(6.6%)
(7.9%)
7.5%
Packaging Corporation of AmericaPKG
5.1%
(8.0%)
(23.0%)
9.8%
Silgan Holdings Inc.SLGN
4.2%
(6.6%)
(2.9%)
5.4%
Berry Global Group, Inc.BERY
1.8%
(3.2%)
(11.6%)
4.2%
Amcor plcAMCR
0.9%
(7.2%)
(28.2%)
5.4%
Sealed Air CorporationSEE
0.7%
(2.7%)
(29.7%)
6.2%
International Paper CompanyIP
(2.4%)
(1.6%)
80.5%
3.0%
WestRock CompanyWRK
(3.2%)
(4.5%)
N/A
(8.1%)
Crown Holdings, Inc.CCK
N/A
(7.2%)
(37.4%)
3.7%
BALL key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 5,751.2 5.7% | 6,621.5 15.1% | 7,389.7 11.6% | 7,561.5 2.3% | 7,345.3 (2.9%) | 7,630.0 3.9% | 8,630.9 13.1% | 8,735.7 1.2% | 8,468.1 (3.1%) | 8,570.0 1.2% | 7,997.0 (6.7%) | 9,116.0 14.0% | 10,983.0 20.5% | 11,635.0 5.9% | 11,474.0 (1.4%) | 11,781.0 2.7% | 13,811.0 17.2% | 15,349.0 11.1% | 14,029.0 (8.6%) | 11,795.0 (15.9%) |
| Cost of Goods Sold (COGS) | 4,822.4 | 5,540.4 | 6,226.5 | 6,340.4 | 6,071.5 | 6,254.1 | 7,081.2 | 7,174.0 | 6,875.4 | 6,903.5 | 6,460.3 | 7,351.0 | 8,717.0 | 9,329.0 | 9,203.0 | 9,323.0 | 11,085.0 | 12,766.0 | 11,359.0 | 9,354.0 |
% margin | 928.8 16.1% | 1,081.1 16.3% | 1,163.2 15.7% | 1,221.1 16.1% | 1,273.8 17.3% | 1,375.9 18.0% | 1,549.7 18.0% | 1,561.7 17.9% | 1,592.7 18.8% | 1,666.5 19.4% | 1,536.7 19.2% | 1,765.0 19.4% | 2,266.0 20.6% | 2,306.0 19.8% | 2,271.0 19.8% | 2,458.0 20.9% | 2,726.0 19.7% | 2,583.0 16.8% | 2,670.0 19.0% | 2,441.0 20.7% |
| Operating Expenses | 466.3 | 539.8 | 604.7 | 585.6 | 574.7 | 622.3 | 682.5 | 668.4 | 718.5 | 747.4 | 736.8 | 965.0 | 1,243.0 | 1,180.0 | 1,095.0 | 1,193.0 | 1,293.0 | 1,298.0 | 1,377.0 | 647.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.0 | 26.0 | 28.0 | 27.0 | 32.0 | 44.0 | 47.0 | 56.0 | 55.0 | 55.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 231.6 | 287.2 | 323.7 | 288.2 | 328.6 | 356.8 | 381.4 | 385.5 | 418.6 | 466.5 | 451.3 | 512.0 | 514.0 | 478.0 | 417.0 | 525.0 | 593.0 | 626.0 | 558.0 | 647.0 |
% margin | 462.5 8.0% | 541.3 8.2% | 558.5 7.6% | 635.5 8.4% | 699.1 9.5% | 595.4 7.8% | 867.2 10.0% | 893.3 10.2% | 874.2 10.3% | 919.1 10.7% | 799.9 10.0% | 800.0 8.8% | 1,023.0 9.3% | 1,126.0 9.7% | 1,169.0 10.2% | 1,224.0 10.4% | 1,420.0 10.3% | 1,267.0 8.3% | 1,426.0 10.2% | 430.0 3.6% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 317.0 | 275.0 | 270.0 | 312.0 | 0.0 | 68.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 137.7 | 117.2 | 158.2 | 177.1 | 179.8 | 183.8 | 159.9 | 143.2 | 229.0 | 285.0 | 301.0 | 317.0 | 275.0 | 270.0 | 312.0 | 459.0 | 293.0 |
| Pre-tax Income | 462.5 | 446.9 | 364.5 | 452.8 | 654.6 | 764.6 | 659.8 | 595.6 | 583.6 | 645.6 | 345.5 | 103.0 | 514.0 | 633.0 | 608.0 | 687.0 | 1,008.0 | 884.0 | 814.0 | 535.0 |
% effective tax rate | 99.3 21.5% | 131.6 29.4% | 95.7 26.3% | 147.4 32.6% | 162.8 24.9% | 175.8 23.0% | 201.3 30.5% | 165.0 27.7% | 149.6 25.6% | 149.9 23.2% | 47.0 13.6% | (109.0) (105.8%) | 140.0 27.2% | 185.0 29.2% | 71.0 11.7% | 99.0 14.4% | 156.0 15.5% | 159.0 18.0% | 123.0 15.1% | 133.0 24.9% |
% margin | 272.1 4.7% | 329.6 5.0% | 281.3 3.8% | 319.5 4.2% | 387.9 5.3% | 468.0 6.1% | 444.0 5.1% | 396.3 4.5% | 406.8 4.8% | 470.0 5.5% | 281.0 3.5% | 263.0 2.9% | 374.0 3.4% | 454.0 3.9% | 566.0 4.9% | 585.0 5.0% | 878.0 6.4% | 719.0 4.7% | 707.0 5.0% | 4,008.0 34.0% |
| EPS | 0.63 | 0.80 | 0.70 | 0.84 | 1.03 | 1.30 | 1.35 | 1.31 | 1.40 | 1.70 | 1.02 | 0.71 | 1.14 | 1.32 | 1.71 | 1.79 | 2.69 | 2.27 | 2.25 | 13.12 |
| Diluted EPS | 0.62 | 0.79 | 0.69 | 0.83 | 1.02 | 1.27 | 1.32 | 1.27 | 1.37 | 1.65 | 1.00 | 0.70 | 1.12 | 1.29 | 1.66 | 1.76 | 2.65 | 2.25 | 2.23 | 13.00 |
% margin | 714.7 12.4% | 793.9 12.0% | 839.5 11.4% | 977.9 12.9% | 931.7 12.7% | 1,025.2 13.4% | 1,139.3 13.2% | 1,072.9 12.3% | 1,092.9 12.9% | 1,119.1 13.1% | 859.0 10.7% | 895.0 9.8% | 1,544.0 14.1% | 1,650.0 14.2% | 1,615.0 14.1% | 1,622.0 13.8% | 1,976.0 14.3% | 1,881.0 12.3% | 1,959.0 14.0% | (369.0) (3.1%) |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Ball Corporation's ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is (2.9%), based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Ball Corporation have been 3.1% over the past three years, and 4.1% over the past five years.
2) Is Ball Corporation's ROIC - WACC Good?
As of today, Ball Corporation's ROIC - WACC is (2.9%), which is lower than industry median of 0.5%. It indicates that Ball Corporation's ROIC - WACC is Bad.