As of 2025-12-15, the Intrinsic Value of Badger Meter Inc (BMI) is 189.42 USD. This BMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.80 USD, the upside of Badger Meter Inc is 2.50%.
The range of the Intrinsic Value is 138.63 - 314.22 USD
Based on its market price of 184.80 USD and our intrinsic valuation, Badger Meter Inc (BMI) is undervalued by 2.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 138.63 - 314.22 | 189.42 | 2.5% |
| DCF (Growth 10y) | 179.22 - 387.25 | 239.75 | 29.7% |
| DCF (EBITDA 5y) | 189.12 - 249.51 | 223.38 | 20.9% |
| DCF (EBITDA 10y) | 226.14 - 307.49 | 269.63 | 45.9% |
| Fair Value | 104.87 - 104.87 | 104.87 | -43.25% |
| P/E | 136.56 - 176.68 | 158.75 | -14.1% |
| EV/EBITDA | 118.16 - 184.57 | 160.78 | -13.0% |
| EPV | 47.66 - 56.69 | 52.17 | -71.8% |
| DDM - Stable | 28.57 - 68.21 | 48.39 | -73.8% |
| DDM - Multi | 61.16 - 111.42 | 78.78 | -57.4% |
| Market Cap (mil) | 5,446.06 |
| Beta | 0.81 |
| Outstanding shares (mil) | 29.47 |
| Enterprise Value (mil) | 5,244.36 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.88% |
| Cost of Debt | 5.00% |
| WACC | 8.34% |