BMI
Badger Meter Inc
Price:  
242.62 
USD
Volume:  
145,014
United States | Electronic Equipment, Instruments & Components

BMI Intrinsic Value

-27.5 %
Upside

What is the intrinsic value of BMI?

As of 2025-07-05, the Intrinsic Value of Badger Meter Inc (BMI) is 175.92 USD. This BMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 242.62 USD, the upside of Badger Meter Inc is -27.5%.

The range of the Intrinsic Value is 129.11 - 288.33 USD.

Is BMI undervalued or overvalued?

Based on its market price of 242.62 USD and our intrinsic valuation, Badger Meter Inc (BMI) is overvalued by 27.5%.

242.62 USD
Stock Price
175.92 USD
Intrinsic Value
Intrinsic Value Details

BMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 129.11 - 288.33 175.92 -27.5%
DCF (Growth Exit 10Y) 178.96 - 386.01 240.19 -1.0%
DCF (EBITDA Exit 5Y) 151.51 - 251.8 188.56 -22.3%
DCF (EBITDA Exit 10Y) 200.75 - 334.83 250.36 3.2%
Peter Lynch Fair Value 101.49 - 101.49 101.49 -58.17%
P/E Multiples 104.54 - 134.16 117.35 -51.6%
EV/EBITDA Multiples 105.62 - 176.72 132.72 -45.3%
Earnings Power Value 44.39 - 53.4 48.89 -79.8%
Dividend Discount Model - Stable 26.68 - 63.09 44.88 -81.5%
Dividend Discount Model - Multi Stages 56.25 - 102.79 72.67 -70.0%

BMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)7,145
Beta1.14
Outstanding shares (mil)29
Enterprise Value (mil)7,014
Market risk premium5.1%
Cost of Equity13.25%
Cost of Debt5%
WACC8.5%