image
Technology - Hardware, Equipment & Parts - NYSE - US
$ 172.87
0.0579 %
$ 5.08 B
Market Cap
40.87
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BMI stock under the worst case scenario is HIDDEN Compared to the current market price of 173 USD, Badger Meter, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BMI stock under the base case scenario is HIDDEN Compared to the current market price of 173 USD, Badger Meter, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BMI stock under the best case scenario is HIDDEN Compared to the current market price of 173 USD, Badger Meter, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BMI

image
$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
827 M REVENUE
17.48%
158 M OPERATING INCOME
33.79%
125 M NET INCOME
34.93%
155 M OPERATING CASH FLOW
40.79%
-15.8 M INVESTING CASH FLOW
45.70%
-35.1 M FINANCING CASH FLOW
-24.96%
205 M REVENUE
-1.56%
39.2 M OPERATING INCOME
-3.45%
30.7 M NET INCOME
-4.12%
52.1 M OPERATING CASH FLOW
15.48%
-4.67 M INVESTING CASH FLOW
-49.07%
-9.98 M FINANCING CASH FLOW
0.01%
Balance Sheet Badger Meter, Inc.
image
Current Assets 540 M
Cash & Short-Term Investments 295 M
Receivables 84.3 M
Other Current Assets 160 M
Non-Current Assets 276 M
Long-Term Investments 0
PP&E 74.3 M
Other Non-Current Assets 202 M
36.17 %10.33 %19.66 %9.10 %24.75 %Total Assets$816.4m
Current Liabilities 118 M
Accounts Payable 55.7 M
Short-Term Debt 0
Other Current Liabilities 62.5 M
Non-Current Liabilities 3.65 M
Long-Term Debt 0
Other Non-Current Liabilities 3.65 M
45.68 %51.33 %3.00 %Total Liabilities$121.9m
EFFICIENCY
Earnings Waterfall Badger Meter, Inc.
image
Revenue 827 M
Cost Of Revenue 497 M
Gross Profit 329 M
Operating Expenses 171 M
Operating Income 158 M
Other Expenses 33 M
Net Income 125 M
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00827m(497m)329m(171m)158m(33m)125mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
39.83% GROSS MARGIN
39.83%
19.11% OPERATING MARGIN
19.11%
15.12% NET MARGIN
15.12%
20.61% ROE
20.61%
15.30% ROA
15.30%
16.97% ROIC
16.97%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Badger Meter, Inc.
image
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 125 M
Depreciation & Amortization 32.2 M
Capital Expenditures 0
Stock-Based Compensation 6.18 M
Change in Working Capital 2.95 M
Others -6.08 M
Free Cash Flow 155 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Badger Meter, Inc.
image
Wall Street analysts predict an average 1-year price target for BMI of $207 , with forecasts ranging from a low of $175 to a high of $250 .
BMI Lowest Price Target Wall Street Target
175 USD 1.23%
BMI Average Price Target Wall Street Target
207 USD 19.87%
BMI Highest Price Target Wall Street Target
250 USD 44.62%
Price
Max Price Target
Min Price Target
Average Price Target
250250240240230230220220210210200200190190180180170170May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.16% DIVIDEND YIELD
0.34 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.4001.4001.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.0950.10.1150.130.150.170.180.20.2250.270.340.0950.10.1150.130.150.170.180.20.2250.270.10.1150.130.150.170.180.20.2250.270.340.10.390.1150.430.130.490.150.560.170.640.180.700.20.760.2250.850.270.990.341.220.342015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership Badger Meter, Inc.
image
Sold
0-3 MONTHS
5.65 M USD 5
3-6 MONTHS
0 USD 0
6-9 MONTHS
225 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Rhythm Pharmaceuticals Announces Pivotal Phase 3 TRANSCEND Trial Meets Primary Endpoint with -19.8% Placebo-adjusted BMI Reduction in Patients (N=120) with Acquired Hypothalamic Obesity -- Patients with acquired hypothalamic obesity on setmelanotide therapy (n=81) achieved mean BMI change of -16.5% compared with +3.3% for placebo (n=39) at 52 weeks (p globenewswire.com - 1 week ago
Badger Meter Gets an Upgrade—2 Stocks That Could Follow Most investors will see Wall Street analysts take a new view on the stock and move past it, only weighing how much upside there could be in that specific pick. However, the true benefit of following analyst ratings and valuation targets is that investors can reverse engineer some of these views into a broader industry or peer group sentiment, which then connects the dots to what the economy might take on. marketbeat.com - 1 week ago
Badger Meter (BMI) Rises Higher Than Market: Key Facts Badger Meter (BMI) concluded the recent trading session at $192.67, signifying a +1.27% move from its prior day's close. zacks.com - 2 weeks ago
Badger Meter Schedules First Quarter 2025 Earnings Call MILWAUKEE--(BUSINESS WIRE)--Badger Meter, Inc. (NYSE: BMI) today announced that it will issue its first quarter 2025 earnings release before the market opens on Thursday April 17, 2025. Following the release, Badger Meter will hold its earnings conference call at 10:00am CT. A live listen-only webcast will be accessible the day of the call from the Investor section of the Company's website. Those wishing to actively participate in the conference call can pre-register utilizing the following lin. businesswire.com - 2 weeks ago
Badger Meter (BMI) Suffers a Larger Drop Than the General Market: Key Insights Badger Meter (BMI) reachead $192.38 at the closing of the latest trading day, reflecting a -1.72% change compared to its last close. zacks.com - 3 weeks ago
Badger Meter Down 8% YTD: Where Will the Stock Head From Here? BMI's top-line growth is supported by a strong order book and pipeline of opportunities. However, higher expenses and broader market volatility are concerns. zacks.com - 3 weeks ago
Badger Meter (BMI) Exceeds Market Returns: Some Facts to Consider In the latest trading session, Badger Meter (BMI) closed at $195.75, marking a +0.81% move from the previous day. zacks.com - 3 weeks ago
1 Magnificent Dividend Growth Stock Down 16% to Buy Right Now During the Market Correction The silver lining to any stock market correction is that many excellent businesses trading at lofty valuations quickly become more palatable price-wise. The S&P 500 (^GSPC 0.08%) had briefly dipped into correction territory last week, and while it has recovered a bit, the broad market indicator is still down 8% from the all-time high it had reached last month. fool.com - 3 weeks ago
Badger Meter (BMI) Exceeds Market Returns: Some Facts to Consider Badger Meter (BMI) closed the most recent trading day at $199.74, moving +0.83% from the previous trading session. zacks.com - 4 weeks ago
Badger Meter Stock Jumps 32% in the Past Year: Buy, Hold or Sell? BMI's top-line growth is supported by a strong order book and pipeline of opportunities. However, higher expenses amid a volatile macro backdrop are concerning. zacks.com - 1 month ago
Badger Meter (BMI) Falls More Steeply Than Broader Market: What Investors Need to Know In the most recent trading session, Badger Meter (BMI) closed at $206.21, indicating a -1.92% shift from the previous trading day. zacks.com - 1 month ago
Badger Meter Declares Regular Quarterly Dividend MILWAUKEE--(BUSINESS WIRE)--The Badger Meter, Inc. (NYSE:BMI) Board of Directors today declared a regular quarterly cash dividend of $0.34 per share to shareholders of record on February 28, 2025, payable March 14, 2025. About Badger Meter With more than a century of water technology innovation, Badger Meter provides comprehensive water management solutions through its BlueEdge™ suite. This tailorable portfolio of smart measurement hardware, reliable communications, data visualization and analy. businesswire.com - 2 months ago
8. Profile Summary

Badger Meter, Inc. BMI

image
COUNTRY US
INDUSTRY Hardware, Equipment & Parts
MARKET CAP $ 5.08 B
Dividend Yield 0.16%
Description Badger Meter, Inc. manufactures and markets flow measurement, quality, control, and communication solutions in the United States, Asia, Canada, Europe, Mexico, the Middle East, and internationally. It offers mechanical or static water meters, and related radio and software technologies and services to municipal water utilities. The company also provides flow instrumentation products, including meters, valves, and other sensing instruments to measure and control fluids going through a pipe or pipeline, including water, air, steam, oil, and other liquids and gases to original equipment manufacturers as the primary flow measurement device within a product or system, as well as through manufacturers' representatives. Its flow instrumentation products are used in water/wastewater, heating, ventilating and air conditioning, and corporate sustainability markets. In addition, the company offers ORION Migratable for automatic meter reading; ORION (SE) for traditional fixed network applications; and ORION Cellular for infrastructure-free fixed network meter reading solution, as well as BEACON advanced metering analytics, a secure cloud-hosted software suite that establishes alerts for specific conditions and allows consumer engagement tools that permit end water customers to view and manage their water usage activity. It also serves water utilities, industrial, and other industries. The company sells its products directly, as well as through resellers and representatives. Badger Meter, Inc. was incorporated in 1905 and is headquartered in Milwaukee, Wisconsin.
Contact 4545 West Brown Deer Road, Milwaukee, WI, 53224-9536 https://www.badgermeter.com
IPO Date Oct. 27, 1983
Employees 2210
Officers Mr. William R. A. Bergum Vice President, General Counsel & Secretary Mr. Richard Htwe Vice President of Global Operations Ms. Sheryl L. Hopkins Vice President of Human Resources Ms. Karen Bauer Vice President of Investor Relations, Corporate Strategy & Treasurer Mr. Daniel R. Weltzien Vice President & Controller Mr. Robert A. Wrocklage CPA Senior Vice President & Chief Financial Officer Ms. Kimberly K. Stoll Vice President of Sales & Marketing Mr. Kenneth C. Bockhorst Chairman, President & Chief Executive Officer