BMI
Badger Meter Inc
Price:  
241.64 
USD
Volume:  
138,152.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BMI Intrinsic Value

-26.20 %
Upside

What is the intrinsic value of BMI?

As of 2025-06-20, the Intrinsic Value of Badger Meter Inc (BMI) is 178.29 USD. This BMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 241.64 USD, the upside of Badger Meter Inc is -26.20%.

The range of the Intrinsic Value is 130.71 - 292.96 USD

Is BMI undervalued or overvalued?

Based on its market price of 241.64 USD and our intrinsic valuation, Badger Meter Inc (BMI) is overvalued by 26.20%.

241.64 USD
Stock Price
178.29 USD
Intrinsic Value
Intrinsic Value Details

BMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 130.71 - 292.96 178.29 -26.2%
DCF (Growth 10y) 181.35 - 392.38 243.60 0.8%
DCF (EBITDA 5y) 143.55 - 209.20 174.13 -27.9%
DCF (EBITDA 10y) 192.67 - 284.84 234.54 -2.9%
Fair Value 101.49 - 101.49 101.49 -58.00%
P/E 96.85 - 129.80 106.79 -55.8%
EV/EBITDA 71.60 - 159.26 111.86 -53.7%
EPV 44.73 - 53.67 49.20 -79.6%
DDM - Stable 27.04 - 63.92 45.48 -81.2%
DDM - Multi 57.13 - 104.26 73.75 -69.5%

BMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,116.30
Beta 1.16
Outstanding shares (mil) 29.45
Enterprise Value (mil) 6,984.94
Market risk premium 4.60%
Cost of Equity 13.11%
Cost of Debt 5.00%
WACC 8.45%