investorscraft@gmail.com

Intrinsic Value of Badger Meter, Inc. (BMI)

Previous Close$242.62
Intrinsic Value
Upside potential
Previous Close
$242.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount