← Scroll for more →
Badger Meter Inc (BMI)
Totalizing Fluid Meters & Counting Devices
Latest Price
$149.68
TTM P/E
34.65
Normalized P/E
41.12
TTM Div Yield
1.10%
Fwd Div Yield
1.10%
Book Value
22.46
P/B Ratio
6.66
Valuation metrics
adjust assumptions →EPS: $4.79
Book value / share: $19.16
Formula: √(22.5 × EPS × BVPS)
Graham Number
$45.45
70% downside
Norm. op. income: $87M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$20.15
87% downside
Base FCF: $98M (median of recent 5yr)
Growth: 15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$94.28
37% downside
EPS: $4.79
Target P/E: 41×
Formula: EPS × P/E
P/E Fair Value
$196.39
+31% upside
Institutional Ownership
0.4% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Wedbush Securities Inc | 43.1K | -- | 0.15% | -4.2K | 2025-09-30 |
| XTX Topco Ltd | 31.6K | -- | 0.11% | -- | 2025-09-30 |
| Fidelity D & D Bancorp Inc | 21.0K | -- | 0.07% | -- | 2025-09-30 |
| Osaic Holdings, Inc. | 10.7K | -- | 0.04% | -872 | 2025-09-30 |