Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
BADGER METER INC
Bear Case (25th pct.)
-46.4% vs price
Base Case (Median)
-34.1% vs price
Bull Case (75th pct.)
-16.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $102.78 | -19.6% | High (40%) |
| PE Comparable | $109.65 | -14.2% | Medium (25%) |
| Growth Trajectory DCF | $71.85 | -43.8% | Medium (20%) |
| Graham Number | $48.64 | -61.9% | Low (10%) |
| EV/EBITDA | $84.23 | -34.1% | Medium (20%) |
| EV/FCF | $110.87 | -13.2% | Medium (20%) |
| Earnings Power Value | $65.22 | -49.0% | Medium (50%) |
Based on 7 out of 7 methods, BMI appears overvalued at the current price of $127.77. The base case fair value of $84.23 implies 34.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.