Discounted Cash Flow
Ball Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $9.1b | $263.0m | $-412.0m | 2.9% | $1.66 |
| 2017 | $11.0b (21.2%) | $374.0m (42.2%) | $922.0m (323.8%) | 3.4% (17.3%) | $1.07 (-35.5%) |
| 2018 | $11.6b (5.9%) | $454.0m (21.4%) | $750.0m (-18.7%) | 3.9% (14.6%) | $1.32 (23.4%) |
| 2019 | $11.5b (-1.4%) | $566.0m (24.7%) | $950.0m (26.7%) | 4.9% (26.4%) | $1.71 (29.5%) |
| 2020 | $11.8b (2.7%) | $585.0m (3.4%) | $319.0m (-66.4%) | 5.0% (0.7%) | $1.79 (4.7%) |
| 2021 | $13.8b (17.2%) | $878.0m (50.1%) | $34.0m (-89.3%) | 6.4% (28.0%) | $2.69 (50.3%) |
| 2022 | $15.3b (11.1%) | $719.0m (-18.1%) | $-1.4b (-4070.6%) | 4.7% (-26.3%) | $2.27 (-15.6%) |
| 2023 | $14.0b (-8.6%) | $707.0m (-1.7%) | $818.0m (160.6%) | 5.0% (7.6%) | $2.25 (-0.9%) |
| 2024 | $11.8b (-15.9%) | $4.0b (466.9%) | $-369.0m (-145.1%) | 34.0% (574.3%) | $13.12 (483.1%) |
| 2025 | $13.2b (11.6%) | $912.0m (-77.2%) | $788.0m (313.6%) | 6.9% (-79.6%) | $3.33 (-74.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.