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