SlideShare a Scribd company logo
1 of 13
Badger Meter, Inc.  CFA Global Investment Research Challenge 2009 Marquette   University
Recommendation   SELL Target Price $2 5  Per Share Current Price $ 29 Per Share Source: Bloomberg, Team Projections Market Cap (Mil): $428.17   52 WK H-L:  $62.74-17.58   FY Dec 2008A 2009E 2010E Shares Out (Mil): 14.81 Institutional Holdings 72.99% Revenue (Mil) $279.55  $258.19  $259.28  Float (Mil): 13.84 Insider Holdings 5.28% Net Income (Mil) $25.08  $19.18  $19.76  Avg. Daily Volume: 239,884 Return On Equity 24.71% EPS $1.72  $1.32  $1.36  TTM Dividend: $0.40  Debt To Common Equity 22.67% P/E 17x 22x 21x Dividend Yield: 1.38%                
Presentation Outline ,[object Object],[object Object],[object Object],[object Object]
Company Synopsis Overview ,[object Object],[object Object],[object Object],[object Object]
Overview Competitive Dynamics ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Source: BMI Data
Utility Segment  -  Market Assessment Revenue Assumptions Source: BMI Data, Team Projections $ In Millions ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],83% Of Total Revenue
Increased Funding Costs Source: Bloomberg Revenue Assumptions AA 5yr Municipal Bonds Over 5yr Treasury Bonds
Utility Segment  -  Meter Sales Revenue Assumptions ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Source: BMI Data
Utility Segment  -  AMR/AMI ,[object Object],[object Object],[object Object],Revenue Assumptions Source: BMI Data, Team Projections
Industrial Segment Revenue Assumptions ,[object Object],[object Object],17% Of Total Revenue
Margin Analysis Spot Copper Price Per Metric Ton vs. Company Margins Source: Bloomberg, BMI Data Copper Price Margin As % Of Revenue
Discounted Cash Flow Model   Valuation Methodology Valuation $ In Millions Terminal EBITDA Multiple 7.5x Projected EBITDA, 2013 $59,771  Terminal Value $448,279  Discounted Terminal Value $302,702  Sum Of PV FCF $80,902 Net Debt $18,957  Value Of Equity $364,472 Target Price Per Share $24.61
Conclusion Q&A Reiterate  SELL  Rating For BMI Price Target: $25 Per Share

More Related Content

Similar to Marquette Bmi

Updated Intel Analysis
Updated Intel AnalysisUpdated Intel Analysis
Updated Intel Analysis
chriskwinn
 
Tms presentation final 2013 version
Tms presentation final 2013 versionTms presentation final 2013 version
Tms presentation final 2013 version
Seamus Sullivan
 
3 q09 earnings_presentation_final (2)
3 q09 earnings_presentation_final (2)3 q09 earnings_presentation_final (2)
3 q09 earnings_presentation_final (2)
manoranjanpattanayak
 
dover 3Q05_slides
dover 3Q05_slidesdover 3Q05_slides
dover 3Q05_slides
finance30
 
Slides for chapter 5
Slides for chapter 5Slides for chapter 5
Slides for chapter 5
khanhdv071
 

Similar to Marquette Bmi (20)

Final Shiloh
Final ShilohFinal Shiloh
Final Shiloh
 
Updated Intel Analysis
Updated Intel AnalysisUpdated Intel Analysis
Updated Intel Analysis
 
COF2015-10 (1)
COF2015-10 (1)COF2015-10 (1)
COF2015-10 (1)
 
Q2 2009 Earning Report of Atlas Copco
Q2 2009 Earning Report of Atlas CopcoQ2 2009 Earning Report of Atlas Copco
Q2 2009 Earning Report of Atlas Copco
 
Q2 2009 Earning Report of Atlas Copco
Q2 2009 Earning Report of Atlas CopcoQ2 2009 Earning Report of Atlas Copco
Q2 2009 Earning Report of Atlas Copco
 
Tms presentation final 2013 version
Tms presentation final 2013 versionTms presentation final 2013 version
Tms presentation final 2013 version
 
3 q09 earnings_presentation_final
3 q09 earnings_presentation_final3 q09 earnings_presentation_final
3 q09 earnings_presentation_final
 
3 q09 earnings_presentation_final (2)
3 q09 earnings_presentation_final (2)3 q09 earnings_presentation_final (2)
3 q09 earnings_presentation_final (2)
 
Boeing Company
Boeing CompanyBoeing Company
Boeing Company
 
Final MKSI Presentation
Final MKSI PresentationFinal MKSI Presentation
Final MKSI Presentation
 
Presentation
PresentationPresentation
Presentation
 
Holistic Financial Statement Analysis V4
Holistic Financial Statement Analysis V4Holistic Financial Statement Analysis V4
Holistic Financial Statement Analysis V4
 
BT\'s market view
BT\'s market viewBT\'s market view
BT\'s market view
 
dover 3Q05_slides
dover 3Q05_slidesdover 3Q05_slides
dover 3Q05_slides
 
Slides for chapter 5
Slides for chapter 5Slides for chapter 5
Slides for chapter 5
 
Kem presentation final
Kem presentation finalKem presentation final
Kem presentation final
 
Q3 2014 earning release deck
Q3 2014 earning release deckQ3 2014 earning release deck
Q3 2014 earning release deck
 
Natural Gas Benchmarking
Natural Gas BenchmarkingNatural Gas Benchmarking
Natural Gas Benchmarking
 
Q2 2014 Earnings Release Presentation
Q2 2014 Earnings Release PresentationQ2 2014 Earnings Release Presentation
Q2 2014 Earnings Release Presentation
 
ABTL
ABTLABTL
ABTL
 

Recently uploaded

Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
allensay1
 
Mckinsey foundation level Handbook for Viewing
Mckinsey foundation level Handbook for ViewingMckinsey foundation level Handbook for Viewing
Mckinsey foundation level Handbook for Viewing
Nauman Safdar
 
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai KuwaitThe Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
daisycvs
 

Recently uploaded (20)

Berhampur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
Berhampur Call Girl Just Call 8084732287 Top Class Call Girl Service AvailableBerhampur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
Berhampur Call Girl Just Call 8084732287 Top Class Call Girl Service Available
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investors
 
Berhampur CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Berhampur CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDINGBerhampur CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Berhampur CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
 
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al MizharAl Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024
 
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
 
Ooty Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Avail...
Ooty Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Avail...Ooty Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Avail...
Ooty Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Avail...
 
Chennai Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Av...
Chennai Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Av...Chennai Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Av...
Chennai Call Gril 80022//12248 Only For Sex And High Profile Best Gril Sex Av...
 
PARK STREET 💋 Call Girl 9827461493 Call Girls in Escort service book now
PARK STREET 💋 Call Girl 9827461493 Call Girls in  Escort service book nowPARK STREET 💋 Call Girl 9827461493 Call Girls in  Escort service book now
PARK STREET 💋 Call Girl 9827461493 Call Girls in Escort service book now
 
Mckinsey foundation level Handbook for Viewing
Mckinsey foundation level Handbook for ViewingMckinsey foundation level Handbook for Viewing
Mckinsey foundation level Handbook for Viewing
 
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDINGParadip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts  by Sexy Bhabhi Service 8250092165Lucknow Housewife Escorts  by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
 
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai KuwaitThe Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
 
Horngren’s Cost Accounting A Managerial Emphasis, Canadian 9th edition soluti...
Horngren’s Cost Accounting A Managerial Emphasis, Canadian 9th edition soluti...Horngren’s Cost Accounting A Managerial Emphasis, Canadian 9th edition soluti...
Horngren’s Cost Accounting A Managerial Emphasis, Canadian 9th edition soluti...
 
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 MonthsSEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
 

Marquette Bmi

  • 1. Badger Meter, Inc. CFA Global Investment Research Challenge 2009 Marquette University
  • 2. Recommendation SELL Target Price $2 5 Per Share Current Price $ 29 Per Share Source: Bloomberg, Team Projections Market Cap (Mil): $428.17   52 WK H-L: $62.74-17.58   FY Dec 2008A 2009E 2010E Shares Out (Mil): 14.81 Institutional Holdings 72.99% Revenue (Mil) $279.55 $258.19 $259.28 Float (Mil): 13.84 Insider Holdings 5.28% Net Income (Mil) $25.08 $19.18 $19.76 Avg. Daily Volume: 239,884 Return On Equity 24.71% EPS $1.72 $1.32 $1.36 TTM Dividend: $0.40 Debt To Common Equity 22.67% P/E 17x 22x 21x Dividend Yield: 1.38%                
  • 3.
  • 4.
  • 5.
  • 6.
  • 7. Increased Funding Costs Source: Bloomberg Revenue Assumptions AA 5yr Municipal Bonds Over 5yr Treasury Bonds
  • 8.
  • 9.
  • 10.
  • 11. Margin Analysis Spot Copper Price Per Metric Ton vs. Company Margins Source: Bloomberg, BMI Data Copper Price Margin As % Of Revenue
  • 12. Discounted Cash Flow Model Valuation Methodology Valuation $ In Millions Terminal EBITDA Multiple 7.5x Projected EBITDA, 2013 $59,771 Terminal Value $448,279 Discounted Terminal Value $302,702 Sum Of PV FCF $80,902 Net Debt $18,957 Value Of Equity $364,472 Target Price Per Share $24.61
  • 13. Conclusion Q&A Reiterate SELL Rating For BMI Price Target: $25 Per Share