(BMI) Badger Meter - Overview
Sector: Technology | Industry: Scientific & Technical Instruments | Exchange: NYSE (USA) | Market Cap: 4.574m USD | Total Return: -15.1% in 12m
Industry Rotation: +15.4
Avg Turnover: 44.0M USD
Peers RS (IBD): 24.3
EPS Trend: 23.7%
Qual. Beats: 0
Rev. Trend: 96.2%
Qual. Beats: 0
Warnings
No concerns identified
Tailwinds
No distinct edge detected
Badger Meter, Inc. (BMI) manufactures and sells solutions for flow measurement, quality, control, and communication globally. A significant portion of its business focuses on smart metering solutions and software for municipal water utilities. This sector is experiencing growth due to increasing demand for efficient water management and conservation.
BMI also provides flow instrumentation products, including meters and valves, to OEMs for integration into their systems. These products measure various fluids, such as water, air, and steam, across diverse industrial applications. The companys offerings extend to advanced cellular and radio endpoints, water quality monitoring solutions, and leak detection sensors. The BEACON software suite provides cloud-hosted tools for alerts and consumer water usage management, reflecting a trend towards digital transformation in utility services.
The company serves water utilities, commercial, and industrial clients, offering comprehensive support services. Its sales channels include direct employees, resellers, and representatives. Further research on platforms like ValueRay can provide deeper insights into BMIs market position and financial performance.
- Municipal utility smart water meter adoption drives revenue
- Industrial flow instrumentation demand impacts sales
- Raw material costs influence profit margins
- Regulatory mandates for water conservation boost demand
| Net Income: 141.6m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.17 > 0.02 and ΔFCF/TA 0.01 > 1.0 |
| NWC/Revenue: 38.88% < 20% (prev 51.04%; Δ -12.17% < -1%) |
| CFO/TA 0.19 > 3% & CFO 183.7m > Net Income 141.6m |
| Net Debt (-226.0m) to EBITDA (221.9m): -1.02 < 3 |
| Current Ratio: 3.36 > 1.5 & < 3 |
| Outstanding Shares: last quarter (29.5m) vs 12m ago 0.59% < -2% |
| Gross Margin: 41.68% > 18% (prev 0.40%; Δ 4.13k% > 0.5%) |
| Asset Turnover: 102.4% > 50% (prev 101.2%; Δ 1.18% > 0%) |
| Interest Coverage Ratio: error (cannot be calculated; needs correct EBITDA TTM and Interest Expense TTM) |
| A: 0.37 (Total Current Assets 507.1m - Total Current Liabilities 150.7m) / Total Assets 973.6m |
| B: 0.66 (Retained Earnings 645.9m / Total Assets 973.6m) |
| C: 0.21 (EBIT TTM 187.3m / Avg Total Assets 895.0m) |
| D: 2.62 (Book Value of Equity 683.1m / Total Liabilities 260.3m) |
| Altman-Z'' Score: 8.73 = AAA |
| DSRI: 1.20 (Receivables 112.4m/84.3m, Revenue 916.7m/826.6m) |
| GMI: 0.96 (GM 41.68% / 39.83%) |
| AQI: 1.61 (AQ_t 0.40 / AQ_t-1 0.25) |
| SGI: 1.11 (Revenue 916.7m / 826.6m) |
| TATA: -0.04 (NI 141.6m - CFO 183.7m) / TA 973.6m) |
| Beneish M-Score: -2.51 (Cap -4..+1) = A |
Over the past week, the price has changed by -0.84%, over one month by +3.93%, over three months by -10.77% and over the past year by -15.13%.
- StrongBuy: 2
- Buy: 2
- Hold: 5
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 179 | 15.2% |
P/E Forward = 31.0559
P/S = 4.9894
P/B = 6.412
P/EG = 3.3052
Revenue TTM = 916.7m USD
EBIT TTM = 187.3m USD
EBITDA TTM = 221.9m USD
Long Term Debt = unknown (none)
Short Term Debt = unknown (none)
Debt = unknown
Net Debt = -226.0m USD (from netDebt column, last quarter)
Enterprise Value = 4.35b USD (4.57b + (null Debt) - CCE 226.0m)
Interest Coverage Ratio = unknown (Ebit TTM 187.3m / Interest Expense TTM 0.0)
EV/FCF = 25.62x (Enterprise Value 4.35b / FCF TTM 169.7m)
FCF Yield = 3.90% (FCF TTM 169.7m / Enterprise Value 4.35b)
FCF Margin = 18.51% (FCF TTM 169.7m / Revenue TTM 916.7m)
Net Margin = 15.45% (Net Income TTM 141.6m / Revenue TTM 916.7m)
Gross Margin = 41.68% ((Revenue TTM 916.7m - Cost of Revenue TTM 534.6m) / Revenue TTM)
Gross Margin QoQ = 42.13% (prev 40.67%)
Tobins Q-Ratio = 4.47 (Enterprise Value 4.35b / Total Assets 973.6m)
Interest Expense / Debt = unknown (Interest Expense 0.0 / Debt none)
Taxrate = 24.79% (11.1m / 44.6m)
NOPAT = 140.9m (EBIT 187.3m * (1 - 24.79%))
Current Ratio = 3.36 (Total Current Assets 507.1m / Total Current Liabilities 150.7m)
Debt / Equity = unknown (Debt none)
Debt / EBITDA = -1.02 (Net Debt -226.0m / EBITDA 221.9m)
Debt / FCF = -1.33 (Net Debt -226.0m / FCF TTM 169.7m)
Total Stockholder Equity = 683.8m (last 4 quarters mean from totalStockholderEquity)
RoA = 15.83% (Net Income 141.6m / Total Assets 973.6m)
RoE = 20.71% (Net Income TTM 141.6m / Total Stockholder Equity 683.8m)
RoCE = 22.76% (EBIT 187.3m / Capital Employed (Total Assets 973.6m - Current Liab 150.7m))
RoIC = 20.60% (NOPAT 140.9m / Invested Capital 683.8m)
WACC = 9.65% (E(4.57b)/V(4.57b) * Re(9.65%) + (debt-free company))
Discount Rate = 9.65% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 33.33 | Cagr: 0.12%
[DCF] Terminal Value 76.40% ; FCFF base≈158.7m ; Y1≈195.8m ; Y5≈334.0m
[DCF] Fair Price = 154.1 (EV 4.27b - Net Debt -226.0m = Equity 4.50b / Shares 29.2m; r=9.65% [WACC]; 5y FCF grow 25.0% → 3.0% )
EPS Correlation: 23.66 | EPS CAGR: -40.70% | SUE: -4.0 | # QB: 0
Revenue Correlation: 96.17 | Revenue CAGR: 14.60% | SUE: -1.63 | # QB: 0
EPS next Quarter (2026-06-30): EPS=1.27 | Chg7d=-0.001 | Chg30d=-0.001 | Revisions Net=+1 | Analysts=11
EPS current Year (2026-12-31): EPS=5.12 | Chg7d=+0.001 | Chg30d=+0.001 | Revisions Net=+1 | Growth EPS=+6.8% | Growth Revenue=+5.5%
EPS next Year (2027-12-31): EPS=5.55 | Chg7d=-0.016 | Chg30d=-0.016 | Revisions Net=-1 | Growth EPS=+8.4% | Growth Revenue=+6.9%
[Analyst] Revisions Ratio: +1.00 (1 Up / 0 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 6.6% (Discount Rate 9.7% - Earnings Yield 3.1%)
[Growth] Growth Spread = -3.4% (Analyst 3.2% - Implied 6.6%)