US · ITRI
Itron, Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Liberty Lake, WA 99019
- Website
- itron.com
Price · as of 2025-12-31
$85.40
Market cap 4.22B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $101.34 | +18.67% |
| Intrinsic Value(DCF) | $54.52 | -36.16% |
| Graham-Dodd Method(GD) | $41.48 | -51.43% |
| Graham Formula(GF) | $35.00 | -59.01% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $46.13 | $30.81 | $0.00 | $0.00 | $0.00 |
| 2012 | $43.39 | $58.55 | $0.00 | $21.03 | $0.00 |
| 2013 | $35.40 | $34.64 | $0.00 | $0.00 | $7.83 |
| 2014 | $35.67 | $33.82 | $0.00 | $1.99 | $0.00 |
| 2015 | $42.87 | $53.17 | $0.00 | $5.94 | $1.17 |
| 2016 | $59.65 | $49.55 | $0.00 | $8.85 | $12.49 |
| 2017 | $75.20 | $60.62 | $0.36 | $13.38 | $12.34 |
| 2018 | $48.99 | $45.48 | $0.00 | $0.00 | $0.00 |
| 2019 | $72.64 | $58.87 | $6.38 | $0.00 | $16.47 |
| 2020 | $94.62 | $64.55 | $0.00 | $0.00 | $6.47 |
| 2021 | $46.28 | $35.12 | $0.00 | $0.00 | $0.53 |
| 2022 | $52.83 | $48.08 | $0.00 | $1.80 | $0.19 |
| 2023 | $94.95 | $97.44 | $0.00 | $16.36 | $60.21 |
| 2024 | $105.82 | $111.41 | $18.26 | $33.81 | $104.35 |
| 2025 | $95.16 | $101.34 | $26.79 | $41.48 | $35.00 |
AI valuation
Our deep-learning model estimates Itron, Inc.'s (ITRI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $101.34
- Current price
- $85.40
- AI upside
- +18.67%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$54.52
-36.16% upside
Graham-Dodd
$41.48
-51.43% upside
Graham Formula
$35.00
-59.01% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ITRI | Itron, Inc. | $85.40 | 4.22B | +19% | -36% | -51% | -59% | 14.30 | 2.51 | 1.82 | 11.94 | 55.70 | 14.94 | 37.49% | 13.48% | 12.72% | 19.38% | 15.69% | 8.45% | 0.75 | 14.22 | 1.80 | 1.37 | 0.70 | 2568.00% | -302.00% | 8344.00% | 8.85% | 0.40 | 21.13% | 0.00% | 0.00% | 2.32% | 14.33 | 12.01 | 1.93 | 2.53 |
| ACIW | ACI Worldwide, Inc. | $39.68 | 4.09B | +40% | -59% | -66% | -1% | 18.51 | 2.76 | 2.38 | 10.49 | 141.39 | 29.77 | 48.99% | 18.75% | 12.88% | 15.40% | 11.27% | 7.39% | 0.55 | 5.70 | 1.54 | 0.91 | 1.40 | 1309.00% | 1038.00% | -973.00% | 7.39% | 0.46 | 14.32% | 0.00% | 0.00% | 7.13% | 14.67 | 15.61 | 2.75 | 3.48 |
| BDC | Belden Inc. | $143.30 | 5.63B | -2% | -60% | -77% | -24% | 23.74 | 4.46 | 2.08 | 15.19 | 102.68 | -32.75 | 37.98% | 11.63% | 8.75% | 18.56% | 12.42% | 6.91% | 1.17 | 6.81 | 1.93 | 1.22 | 2.45 | 2313.00% | 1033.00% | -192.00% | 3.88% | 0.51 | 9.67% | 0.14% | 3.40% | 3.98% | 21.30 | 30.75 | 2.48 | 3.32 |
| BMI | Badger Meter, Inc. | $152.43 | 4.49B | -31% | -9% | -88% | -41% | 31.59 | 6.27 | 4.88 | 19.03 | 238.63 | 12.46 | 41.68% | 20.01% | 15.45% | 21.47% | 34.50% | 15.83% | 0.00 | — | 3.36 | 2.25 | -1.01 | 1324.00% | 1090.00% | 1931.00% | 3.79% | 1.22 | 42.51% | 0.97% | 30.70% | 1.31% | 23.16 | 25.04 | 4.63 | 12.32 |
| CLSK | CleanSpark, Inc. | $9.95 | 2.54B | +735% | +507% | +32% | +1,274% | 10.62 | 1.78 | 5.05 | 4.83 | — | 1.90 | 41.61% | 41.62% | 47.56% | 18.52% | 17.65% | 14.16% | 0.38 | 28.14 | 4.18 | 4.13 | 1.02 | -26232.00% | 10221.00% | -155.00% | -26.46% | -1.46 | -62.74% | 0.28% | 2.90% | 4.02% | 11.55 | -3.60 | 4.81 | 3.20 |
| NOVT | Novanta Inc. | $134.43 | 4.84B | -21% | -56% | -81% | -88% | 95.66 | 3.92 | 5.25 | 33.39 | — | 10.59 | 44.39% | 11.90% | 5.49% | 5.23% | 7.58% | 3.37% | 0.26 | 5.43 | 3.69 | 2.66 | -0.26 | -1695.00% | 330.00% | -6574.00% | 0.94% | 0.30 | 4.07% | 0.00% | 0.00% | 8.46% | 43.80 | 105.51 | 5.21 | 7.65 |
| OSIS | OSI Systems, Inc. | $285.20 | 4.7B | +13% | -41% | -73% | -42% | 26.81 | 4.22 | 2.34 | 17.57 | 148.77 | 10.55 | 34.27% | 12.70% | 8.73% | 16.49% | 12.29% | 7.16% | 0.72 | 6.42 | 2.04 | 1.35 | 2.21 | 1802.00% | 1133.00% | -14419.00% | 1.40% | 0.14 | 3.94% | 0.00% | 0.00% | 2.01% | 21.09 | 81.79 | 2.68 | 3.93 |
| PLXS | Plexus Corp. | $194.13 | 5.2B | -41% | -69% | -56% | -68% | 23.52 | 2.80 | 1.01 | 14.18 | 41.91 | 2.80 | 10.08% | 5.02% | 4.29% | 12.44% | 14.41% | 5.50% | 0.12 | 17.44 | 1.58 | 0.73 | -0.47 | 5611.00% | 182.00% | -5489.00% | 3.79% | 0.16 | 11.92% | 0.00% | 0.00% | 3.23% | 19.44 | 25.55 | 0.98 | 4.18 |
| ST | Sensata Technologies Hold… | $37.34 | 5.44B | +6% | -60% | — | -99% | 172.48 | 1.94 | 1.46 | 14.51 | — | -6.88 | 27.10% | 13.88% | 0.84% | 1.10% | 3.87% | 0.45% | 1.02 | 3.45 | 2.57 | 1.59 | 4.31 | -7529.00% | -586.00% | 2476.00% | 9.08% | 0.80 | 9.24% | 1.30% | 224.90% | 8.47% | 14.93 | 15.65 | 2.07 | 1.83 |
| VNT | Vontier Corporation | $40.92 | 5.94B | +24% | -49% | -78% | -24% | 14.85 | 4.85 | 1.96 | 11.17 | 4083.92 | -6.51 | 47.17% | 18.26% | 13.20% | 35.39% | 15.53% | 9.36% | 1.72 | 9.39 | 1.16 | 0.79 | 2.39 | 36.00% | 324.00% | 2793.00% | 7.31% | 0.40 | 15.26% | 0.24% | 3.60% | 8.50% | 13.66 | 17.40 | 2.50 | 2.96 |
| WEX | WEX Inc. | $149.19 | 5.12B | -10% | -47% | — | -47% | 18.44 | 4.54 | 2.11 | 5.26 | 142.61 | -1.96 | 54.86% | 25.41% | 11.43% | 22.33% | 40.29% | 2.19% | 3.94 | 2.81 | 1.05 | 0.94 | 3.97 | 1293.00% | 124.00% | -611.00% | 5.59% | 0.05 | 25.84% | 0.00% | 0.00% | 14.26% | 7.73 | 16.67 | 1.97 | 0.86 |
About Itron, Inc.
Itron, Inc., a technology and service company, provides end-to-end solutions that help manage operations in the energy, water, and smart city space worldwide. The company operates through three segments: Device Solutions, Networked Solutions, and Outcomes. The Device Solutions segment offers hardware products that are used for measurement, control, or sensing. The Networked Solutions segment provides a combination of communicating devices, such as smart meters, modules, endpoints, and sensors; network infrastructure; and associated application software for acquiring and transporting application-specific data. The Outcomes segment offers value-added, enhanced software and services for managing, organizing, analyzing, and interpreting data to enhance decision making, maximize operational profitability, drive resource efficiency, and deliver results for consumers, utilities, and smart cities. In addition, it offers implementation, project management, installation, consulting, and post-sale maintenance support services, as well as cloud and software-as-a-service; and extended or customer-specific warranties. It offers its products and services under the Itron brand. The company markets its products directly through its sales force, as well as through indirect sales force consisting of distributors, sales representatives, partners, and meter manufacturer representatives to utilities and municipalities. Itron, Inc. was incorporated in 1977 and is headquartered in Liberty Lake, Washington.
- CEO
- Thomas L. Deitrich
- Employees
- 5.04K
- Beta
- 1.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($54.52 ÷ $85.40) − 1 = -36.16% (DCF, example).