BADGER METER INC (BMI)
Totalizing Fluid Meters & Counting Devices
Latest Price
$126.11
TTM P/E
29.53
Normalized P/E
36.03
Div Yield
1.27%
Book Value
23.45
P/B Ratio
5.38
Valuation metrics
adjust assumptions →EPS: $4.79
Book value / share: $19.16
Formula: √(22.5 × EPS × BVPS)
Graham Number
$45.45
64% 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
84% 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
25% downside
EPS: $4.79
Target P/E: 36×
Formula: EPS × P/E
P/E Fair Value
$172.44
+37% upside
Institutional Ownership
0.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| FIDELITY D & D BANCORP INC | 21.0K | -- | 0.07% | -- | 2025-12-31 |
| Garton & Associates Financial Advisors LLC | 703 | -- | 0.00% | -- | 2025-12-31 |
| ADIRONDACK TRUST CO | 100 | -- | 0.00% | -- | 2025-12-31 |