|
Badger Meter, Inc. (BMI) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Badger Meter, Inc. (BMI) Bundle
Die finanzielle Zukunft von Badger Meter, Inc. (BMI) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Prognosen für Wachstum, Margen und Kosten ein, um den intrinsischen Wert von Badger Meter, Inc. (BMI) zu bestimmen und Ihre Anlagestrategie zu verbessern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425.5 | 505.2 | 565.6 | 703.6 | 826.6 | 976.5 | 1,153.6 | 1,362.9 | 1,610.1 | 1,902.2 |
| Revenue Growth, % | 0.00 | 18.72 | 11.95 | 24.40 | 17.48 | 18.14 | 18.14 | 18.14 | 18.14 | 18.14 |
| EBITDA | 90.2 | 106.5 | 113.4 | 146.0 | 157.9 | 199.6 | 235.8 | 278.6 | 329.1 | 388.8 |
| EBITDA, % | 21.20 | 21.07 | 20.05 | 20.75 | 19.11 | 20.44 | 20.44 | 20.44 | 20.44 | 20.44 |
| Depreciation | 25.2 | 27.9 | 26.2 | 28.1 | .0 | 39.3 | 46.4 | 54.8 | 64.7 | 76.5 |
| Depreciation, % | 5.93 | 5.52 | 4.64 | 4.00 | 0.00 | 4.02 | 4.02 | 4.02 | 4.02 | 4.02 |
| EBIT | 65.0 | 78.6 | 87.2 | 117.9 | 157.9 | 160.3 | 189.4 | 223.8 | 264.4 | 312.3 |
| EBIT, % | 15.28 | 15.56 | 15.41 | 16.76 | 19.11 | 16.42 | 16.42 | 16.42 | 16.42 | 16.42 |
| Total Cash | 72.3 | 87.2 | 138.1 | 191.8 | 295.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 61.7 | 65.9 | 76.7 | 83.5 | 84.3 | 123.3 | 145.7 | 172.1 | 203.4 | 240.2 |
| Account Receivables, % | 14.50 | 13.04 | 13.55 | 11.87 | 10.20 | 12.63 | 12.63 | 12.63 | 12.63 | 12.63 |
| Inventories | 81.6 | 99.6 | 119.9 | 153.7 | 143.4 | 193.8 | 229.0 | 270.5 | 319.6 | 377.6 |
| Inventories, % | 19.17 | 19.72 | 21.19 | 21.84 | 17.35 | 19.85 | 19.85 | 19.85 | 19.85 | 19.85 |
| Accounts Payable | 34.9 | 41.9 | 71.4 | 81.8 | 55.7 | 92.8 | 109.6 | 129.5 | 153.0 | 180.7 |
| Accounts Payable, % | 8.21 | 8.29 | 12.63 | 11.63 | 6.73 | 9.50 | 9.50 | 9.50 | 9.50 | 9.50 |
| Capital Expenditure | -9.1 | -6.7 | -5.9 | -12.0 | .0 | -12.1 | -14.3 | -16.9 | -20.0 | -23.6 |
| Capital Expenditure, % | -2.13 | -1.34 | -1.04 | -1.71 | 0.00 | -1.24 | -1.24 | -1.24 | -1.24 | -1.24 |
| Tax Rate, % | 24.00 | 22.52 | 24.20 | 24.09 | 24.95 | 23.95 | 23.95 | 23.95 | 23.95 | 23.95 |
| EBITAT | 49.4 | 60.9 | 66.1 | 89.5 | 118.5 | 121.9 | 144.1 | 170.2 | 201.1 | 237.5 |
| Depreciation | 25.2 | 27.9 | 26.2 | 28.1 | 0.0 | 39.3 | 46.4 | 54.8 | 64.7 | 76.5 |
| Changes in Account Receivables | -39.0 | -22.4 | -26.4 | -31.3 | -36.8 | |||||
| Changes in Inventories | -50.4 | -35.2 | -41.5 | -49.1 | -58.0 | |||||
| Changes in Accounts Payable | 37.1 | 16.8 | 19.9 | 23.5 | 27.7 | |||||
| Capital Expenditure | -9.1 | -6.7 | -5.9 | -12.0 | 0.0 | -12.1 | -14.3 | -16.9 | -20.0 | -23.6 |
| UFCF | -42.8 | 66.7 | 85.0 | 75.3 | 101.8 | 96.7 | 135.3 | 160.0 | 188.9 | 223.3 |
| WACC, % | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 |
| PV UFCF | 89.7 | 116.4 | 127.6 | 139.8 | 153.2 | |||||
| SUM PV UFCF | 626.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 232.2 | |||||||||
| Terminal Value | 6,079.4 | |||||||||
| Present Terminal Value | 4,172.2 | |||||||||
| Enterprise Value | 4,798.9 | |||||||||
| Net Debt | -295.0 | |||||||||
| Equity Value | 5,093.9 | |||||||||
| Diluted Shares Outstanding, MM | 0.0 | |||||||||
| Equity Value Per Share | 0.00 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financial data for Badger Meter, Inc. (BMI).
- Accurate Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly assess how your inputs affect the valuation of Badger Meter, Inc. (BMI).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.
Key Features
- Real-Life BMI Data: Pre-filled with Badger Meter’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Badger Meter, Inc.’s (BMI) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Present with Assurance: Deliver expert valuation insights to reinforce your decision-making process.
Why Choose This Calculator for Badger Meter, Inc. (BMI)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses into one user-friendly interface.
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Badger Meter's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Badger Meter, Inc. (BMI).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for assessing Badger Meter, Inc. (BMI) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in Badger Meter, Inc. (BMI) stock.
- Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques.
- Industry Analysts: Gain insights into the market valuation of companies like Badger Meter, Inc. (BMI).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for Badger Meter, Inc. (BMI).
- Real-World Data: Badger Meter’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Badger Meter, Inc. (BMI).
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Badger Meter, Inc. (BMI).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored for Badger Meter, Inc. (BMI).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.