Itron, Inc.

Itron, Inc.

ITRIยทNASDAQ

$82.12

-3.1%
TechnologyHardware, Equipment & Parts

Itron, Inc., a technology and service company, provides end-to-end solutions that help manage operations in the energy, water, and smart city space worldwide. The company operates through three segments: Device Solutions, Networked Solutions, and Outcomes. The Device Solutions segment offers hardware products that are used for measurement, control, or sensing. The Networked Solutions segment provides a combination of communicating devices, such as smart meters, modules, endpoints, and sensors; network infrastructure; and associated application software for acquiring and transporting application-specific data. The Outcomes segment offers value-added, enhanced software and services for managing, organizing, analyzing, and interpreting data to enhance decision making, maximize operational profitability, drive resource efficiency, and deliver results for consumers, utilities, and smart cities. In addition, it offers implementation, project management, installation, consulting, and post-sale maintenance support services, as well as cloud and software-as-a-service; and extended or customer-specific warranties. It offers its products and services under the Itron brand. The company markets its products directly through its sales force, as well as through indirect sales force consisting of distributors, sales representatives, partners, and meter manufacturer representatives to utilities and municipalities. Itron, Inc. was incorporated in 1977 and is headquartered in Liberty Lake, Washington.

At a Glance

Live Snapshot
Market Cap$3.64B
EPS6.6200
P/E Ratio12.40
Earnings Date07/30/2026
Itron, Inc.

Itron, Inc. Fair Value Envelope

ITRI ยท NASDAQ

Our analysis suggests that ITRI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $82.12, this represents a potential HIDDEN relative to our calculated worth for Itron, Inc..

Intrinsic Value
Current Price: $82.12

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,549.2B
+ Cash & Equivalents$1.0B
Firm Value$1,550.3B
- Debt$1.3B
Equity Value$1,549.0B
/ Shares Outstanding45,801,173B
DCF Value$33.8K
UNDERVALUED BY 41083%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$740.6M
$1.4B
$2.5B
$4.6B
$8.4B
$15.4B
$28.2B
$51.8B
$95.0B
$174.2B
Maintenance CapEx
-$8.4M
-$15.4M
-$28.3M
-$51.8M
-$95.1M
-$174.5M
-$320.0M
-$587.0M
-$1.1B
-$2.0B
Owner Earnings
$732.2M
$1.3B
$2.5B
$4.5B
$8.3B
$15.2B
$27.9B
$51.2B
$93.9B
$172.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$678.0M
$1.2B
$2.0B
$3.3B
$5.6B
$9.6B
$16.3B
$27.7B
$47.0B
$79.8B
Terminal Value represents 87.5% of Enterprise Value