Badger Meter, Inc. (BMI)
Hardware, Equipment & Parts · Technology · $5.0B
Intrinsic Value (Consensus)
$104.43
Current Price
$135.53
Margin of Safety
-22.9%
22.9% Above Intrinsic Value
Value: $104
Price: $136
Valuation Model Estimates
Current Price: $135.53
DCF (Discounted Cash Flow)
$200.30
Graham Number
$43.67
Earnings Power Value
$53.46
Relative Value (P/E)
$77.66
Dividend Discount Model
$147.06
Consensus Value
$104.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.6%
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%.
Health Score
B
71
Profitability
22/25
Strength
18/25
Valuation
9/25
Growth
22/25
Financial Health Signals
Strong earnings growth (18% YoY)
Key Financials
- EPS (TTM)
- $4.42
- EPS (Forward)
- $5.20
- 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
- 17.6%
- Dividend Yield
- 0.4%
- Beta
- 0.66
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance