As of 2024-12-11, the Intrinsic Value of Badger Meter Inc (BMI) is
163.33 USD. This BMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 234.70 USD, the upside of Badger Meter Inc is
-30.40%.
The range of the Intrinsic Value is 105.59 - 425.64 USD
163.33 USD
Intrinsic Value
BMI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.59 - 425.64 |
163.33 |
-30.4% |
| DCF (Growth 10y) |
141.95 - 561.13 |
218.04 |
-7.1% |
| DCF (EBITDA 5y) |
131.82 - 185.75 |
149.59 |
-36.3% |
| DCF (EBITDA 10y) |
169.59 - 257.21 |
200.19 |
-14.7% |
| Fair Value |
101.11 - 101.11 |
101.11 |
-56.92% |
| P/E |
77.31 - 126.83 |
97.86 |
-58.3% |
| EV/EBITDA |
76.74 - 154.05 |
114.68 |
-51.1% |
| EPV |
42.40 - 57.17 |
49.78 |
-78.8% |
| DDM - Stable |
24.66 - 93.64 |
59.15 |
-74.8% |
| DDM - Multi |
44.85 - 133.40 |
67.23 |
-71.4% |
BMI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,902.53 |
| Beta |
1.00 |
| Outstanding shares (mil) |
29.41 |
| Enterprise Value (mil) |
6,643.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.68% |
| Cost of Debt |
5.00% |
| WACC |
7.75% |