Previous Close | $242.62 |
Intrinsic Value | $195.31 |
Upside potential | -19% |
Data is not available at this time.
Badger Meter, Inc. operates as a leading provider of flow measurement, control, and communication solutions, primarily serving water utilities, municipalities, and industrial clients. The company specializes in advanced metering technologies, including ultrasonic and electromagnetic meters, alongside integrated software platforms that enable real-time data analytics and leak detection. Its products are critical for efficient water management, aligning with global sustainability trends and regulatory demands for resource conservation. Badger Meter holds a strong competitive position due to its technological innovation, reliability, and deep industry expertise, often outperforming smaller regional players. The company’s revenue model is driven by recurring sales of hardware and complementary software services, creating a stable, high-margin business. Its focus on smart water infrastructure positions it favorably in a market increasingly prioritizing digital transformation and IoT-enabled solutions.
In FY 2024, Badger Meter reported revenue of $826.6 million, with net income reaching $124.9 million, reflecting a net margin of approximately 15.1%. The company’s diluted EPS stood at $701.92, demonstrating robust profitability. Operating cash flow was $155.0 million, underscoring efficient cash generation. Notably, capital expenditures were negligible, indicating a capital-light model with high returns on invested capital.
Badger Meter exhibits strong earnings power, supported by its high-margin product mix and recurring revenue streams. The absence of debt and $295.3 million in cash reserves highlight exceptional capital efficiency. The company’s ability to generate substantial operating cash flow relative to its net income suggests effective working capital management and low reinvestment needs, further enhancing shareholder returns.
The company maintains a pristine balance sheet, with no debt and $295.3 million in cash and equivalents as of FY 2024. This financial strength provides flexibility for strategic investments, acquisitions, or shareholder returns. The lack of leverage and strong liquidity position Badger Meter as a low-risk investment, resilient to economic downturns or sector-specific challenges.
Badger Meter has demonstrated consistent growth, driven by demand for smart water solutions and regulatory tailwinds. The company paid a dividend of $1.22 per share in FY 2024, reflecting a commitment to returning capital to shareholders. While dividend yields remain modest, the company’s growth trajectory and strong cash flow support potential increases in the future.
The market values Badger Meter at a premium, reflecting its leadership in a niche but growing industry. Investors likely anticipate sustained growth from digital water infrastructure adoption, with valuation multiples aligning with high-quality industrial technology firms. The absence of debt and strong cash generation further justify elevated valuations.
Badger Meter’s strategic advantages include its technological leadership, strong customer relationships, and focus on sustainability-driven demand. The outlook remains positive, with long-term growth supported by global water scarcity concerns and infrastructure modernization. The company’s financial discipline and innovation pipeline position it well to capitalize on these trends, though competitive pressures and macroeconomic factors warrant monitoring.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |