Discounted Cash Flow
Badger Meter Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $393.8m | $32.3m | $45.6m | 8.2% | $1.12 |
| 2017 | $402.4m (2.2%) | $34.6m (7.0%) | $34.7m (-23.9%) | 8.6% (4.7%) | $1.20 (7.1%) |
| 2018 | $433.7m (7.8%) | $27.8m (-19.6%) | $51.7m (49.1%) | 6.4% (-25.4%) | $0.96 (-20.0%) |
| 2019 | $424.6m (-2.1%) | $47.2m (69.8%) | $73.2m (41.6%) | 11.1% (73.4%) | $1.63 (69.8%) |
| 2020 | $425.5m (0.2%) | $49.3m (4.6%) | $80.5m (10.0%) | 11.6% (4.4%) | $1.70 (4.3%) |
| 2021 | $505.2m (18.7%) | $60.9m (23.4%) | $80.8m (0.3%) | 12.1% (3.9%) | $2.09 (22.9%) |
| 2022 | $565.6m (11.9%) | $66.5m (9.2%) | $76.6m (-5.2%) | 11.8% (-2.4%) | $2.28 (9.1%) |
| 2023 | $703.6m (24.4%) | $92.6m (39.3%) | $98.1m (28.2%) | 13.2% (11.9%) | $3.16 (38.6%) |
| 2024 | $826.6m (17.5%) | $124.9m (34.9%) | $142.2m (44.9%) | 15.1% (14.9%) | $4.26 (34.8%) |
| 2025 | $916.7m (10.9%) | $141.6m (13.4%) | $169.7m (19.3%) | 15.5% (2.2%) | $4.82 (13.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.