Badger Meter Inc
NYSE:BMI

Watchlist Manager
Badger Meter Inc Logo
Badger Meter Inc
NYSE:BMI
Watchlist
Price: 182.49 USD 0.9%
Market Cap: 5.4B USD

Intrinsic Value

The intrinsic value of one BMI stock under the Base Case scenario is 143.69 USD. Compared to the current market price of 182.49 USD, Badger Meter Inc is Overvalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BMI Intrinsic Value
143.69 USD
Overvaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Badger Meter Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about BMI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BMI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Badger Meter Inc.

Explain Valuation
Compare BMI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BMI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Badger Meter Inc

Current Assets 494.6m
Cash & Short-Term Investments 201.7m
Receivables 115.1m
Other Current Assets 177.8m
Non-Current Assets 483.7m
PP&E 78.4m
Intangibles 358.7m
Other Non-Current Assets 46.6m
Current Liabilities 153.4m
Accounts Payable 69.8m
Accrued Liabilities 33.5m
Other Current Liabilities 50.1m
Non-Current Liabilities 122.3m
Other Non-Current Liabilities 122.3m
Efficiency

Free Cash Flow Analysis
Badger Meter Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Badger Meter Inc

Revenue
901.1m USD
Cost of Revenue
-529.3m USD
Gross Profit
371.8m USD
Operating Expenses
-192.2m USD
Operating Income
179.6m USD
Other Expenses
-40.8m USD
Net Income
138.8m USD
Fundamental Scores

BMI Profitability Score
Profitability Due Diligence

Badger Meter Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Positive ROIC
Positive 3Y Average ROE
Positive ROE
61/100
Profitability
Score

Badger Meter Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

BMI Solvency Score
Solvency Due Diligence

Badger Meter Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
78/100
Solvency
Score

Badger Meter Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BMI Price Targets Summary
Badger Meter Inc

Wall Street analysts forecast BMI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BMI is 222.95 USD with a low forecast of 174.95 USD and a high forecast of 267.75 USD.

Lowest
Price Target
174.95 USD
4% Downside
Average
Price Target
222.95 USD
22% Upside
Highest
Price Target
267.75 USD
47% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BMI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

BMI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one BMI stock?

The intrinsic value of one BMI stock under the Base Case scenario is 143.69 USD.

Is BMI stock undervalued or overvalued?

Compared to the current market price of 182.49 USD, Badger Meter Inc is Overvalued by 21%.

Back to Top