BMI
Badger Meter Inc
Price:  
159.92 
USD
Volume:  
116,441.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BMI Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Badger Meter Inc (BMI) is 185.97 USD. This BMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 159.92 USD, the upside of Badger Meter Inc is %.

The range of the Intrinsic Value is 120.24 - 469.89 USD

159.92 USD
Stock Price
185.97 USD
Intrinsic Value
Intrinsic Value Details

BMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 120.24 - 469.89 185.97 16.3%
DCF (Growth 10y) 159.12 - 599.53 242.33 51.5%
DCF (EBITDA 5y) 95.81 - 156.29 122.01 -23.7%
DCF (EBITDA 10y) 132.69 - 217.88 168.82 5.6%
Fair Value 78.87 - 78.87 78.87 -50.68%
P/E 92.82 - 148.80 118.34 -26.0%
EV/EBITDA 57.77 - 106.07 76.38 -52.2%
EPV 45.41 - 56.68 51.05 -68.1%
DDM - Stable 24.45 - 82.07 53.26 -66.7%
DDM - Multi 52.33 - 136.21 75.58 -52.7%

BMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,693.65
Beta 0.92
Outstanding shares (mil) 29.35
Enterprise Value (mil) 4,501.87
Market risk premium 4.60%
Cost of Equity 10.25%
Cost of Debt 5.00%
WACC 7.03%