Badger Meter, Inc.
Bear Case (25th pct.)
-55.8% vs price
Base Case (Median)
-41.0% vs price
Bull Case (75th pct.)
-36.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $23.54 | -81.7% | High (40%) |
| PE Comparable | $82.81 | -35.7% | Medium (25%) |
| Growth Trajectory DCF | $80.72 | -37.3% | Medium (20%) |
| Graham Number | $48.34 | -62.4% | High (80%) |
| EV/EBITDA | $75.94 | -41.0% | Medium (20%) |
| EV/FCF | $102.18 | -20.6% | Medium (20%) |
| Earnings Power Value | $65.55 | -49.1% | High (70%) |
Based on 7 out of 8 methods, BMI appears overvalued at the current price of $128.70. The base case fair value of $75.94 implies 41.0% 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.