What is Badger Meter Inc worth?
With the base-case assumptions below, a discounted cash flow model on Badger Meter Inc's reported free cash flow gives $191.88 per share. The share price was $157.58 on November 10, 2026, 18% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $117.49 | -25% |
| Base | 15.0% | 9.0% | $191.88 | +22% |
| Bull | 20.0% | 8.0% | $330.41 | +110% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $248.21 | $265.77 | $287.23 | $314.06 | $348.56 |
| 8.0% | $205.90 | $217.28 | $230.74 | $246.90 | $266.64 |
| 9.0% | $175.11 | $182.90 | $191.88 | $202.36 | $214.75 |
| 10.0% | $151.77 | $157.31 | $163.58 | $170.75 | $179.03 |
| 11.0% | $133.50 | $137.56 | $142.10 | $147.20 | $152.99 |
Where the presets come from
Base: years 1 to 5 grow at Badger Meter Inc's revenue growth rate over the last 5 fiscal years (16.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions