BADGER METER INC (BMI)
Totalizing Fluid Meters & Counting Devices · Healthcare · $3.6B
Intrinsic Value (Consensus)
$106.97
Current Price
$95.80
Margin of Safety
+11.7%
11.7% Below Intrinsic Value
Value: $107
Price: $96
Valuation Model Estimates
Current Price: $95.80
DCF (Discounted Cash Flow)
$213.77
Graham Number
$45.45
Earnings Power Value
$46.50
Relative Value (P/E)
$95.80
Dividend Discount Model
$133.33
Consensus Value
$106.97
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.79
- EPS (Forward)
- $5.75
- Book Value
- $19.16
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 19.9%
- Debt/Equity
- —
- Revenue Growth
- 289.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance