SlideShare a Scribd company logo
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 Analysischriskwinn
 
Tms presentation final 2013 version
Tms presentation final 2013 versionTms presentation final 2013 version
Tms presentation final 2013 versionSeamus 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
 
Holistic Financial Statement Analysis V4
Holistic Financial Statement Analysis V4Holistic Financial Statement Analysis V4
Holistic Financial Statement Analysis V4monypots
 
dover 3Q05_slides
dover 3Q05_slidesdover 3Q05_slides
dover 3Q05_slidesfinance30
 
Slides for chapter 5
Slides for chapter 5Slides for chapter 5
Slides for chapter 5khanhdv071
 
Q3 2014 earning release deck
Q3 2014 earning release deckQ3 2014 earning release deck
Q3 2014 earning release deckir_styronllc
 
Q2 2014 Earnings Release Presentation
Q2 2014 Earnings Release PresentationQ2 2014 Earnings Release Presentation
Q2 2014 Earnings Release Presentationir_styronllc
 
International marketing project
International marketing projectInternational marketing project
International marketing projectsusieli0921
 

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
 
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
 
International marketing project
International marketing projectInternational marketing project
International marketing project
 

Recently uploaded

The Truth About Dinesh Bafna's Situation.pdf
The Truth About Dinesh Bafna's Situation.pdfThe Truth About Dinesh Bafna's Situation.pdf
The Truth About Dinesh Bafna's Situation.pdfMont Surfaces
 
India’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdfIndia’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdfCIOLOOKIndia
 
Understanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and EmployeesUnderstanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and EmployeesDragon Dream Bar
 
The Ultimate Guide to IPTV App Development Process_ Step-By-Step Instructions
The Ultimate Guide to IPTV App Development Process_ Step-By-Step InstructionsThe Ultimate Guide to IPTV App Development Process_ Step-By-Step Instructions
The Ultimate Guide to IPTV App Development Process_ Step-By-Step InstructionsWHMCS Smarters
 
Potato Flakes Manufacturing Plant Project Report.pdf
Potato Flakes Manufacturing Plant Project Report.pdfPotato Flakes Manufacturing Plant Project Report.pdf
Potato Flakes Manufacturing Plant Project Report.pdfhostl9518
 
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdfSOFTTECHHUB
 
FEXLE- Salesforce Field Service Lightning
FEXLE- Salesforce Field Service LightningFEXLE- Salesforce Field Service Lightning
FEXLE- Salesforce Field Service LightningFEXLE
 
TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024Adnet Communications
 
Did Paul Haggis Ever Win an Oscar for Best Filmmaker
Did Paul Haggis Ever Win an Oscar for Best FilmmakerDid Paul Haggis Ever Win an Oscar for Best Filmmaker
Did Paul Haggis Ever Win an Oscar for Best Filmmakerstajohn447
 
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot ReportFuture of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot ReportDubai Multi Commodity Centre
 
Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.smalmahmud11
 
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...Rahul Bedi
 
Using Generative AI for Content Marketing
Using Generative AI for Content MarketingUsing Generative AI for Content Marketing
Using Generative AI for Content MarketingChuck Aikens
 
Evolution and Growth of Supply chain.pdf
Evolution and Growth of Supply chain.pdfEvolution and Growth of Supply chain.pdf
Evolution and Growth of Supply chain.pdfGutaMengesha1
 
Unlock Your TikTok Potential: Free TikTok Likes with InstBlast
Unlock Your TikTok Potential: Free TikTok Likes with InstBlastUnlock Your TikTok Potential: Free TikTok Likes with InstBlast
Unlock Your TikTok Potential: Free TikTok Likes with InstBlastInstBlast Marketing
 
Hyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings releaseHyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings releaseirhcs
 
Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...
Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...
Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...ssuserf63bd7
 
8 Questions B2B Commercial Teams Can Ask To Help Product Discovery
8 Questions B2B Commercial Teams Can Ask To Help Product Discovery8 Questions B2B Commercial Teams Can Ask To Help Product Discovery
8 Questions B2B Commercial Teams Can Ask To Help Product DiscoveryDesmond Leo
 
Global Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfGlobal Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfHenry Tapper
 
HR and Employment law update: May 2024.
HR and Employment law update:  May 2024.HR and Employment law update:  May 2024.
HR and Employment law update: May 2024.FelixPerez547899
 

Recently uploaded (20)

The Truth About Dinesh Bafna's Situation.pdf
The Truth About Dinesh Bafna's Situation.pdfThe Truth About Dinesh Bafna's Situation.pdf
The Truth About Dinesh Bafna's Situation.pdf
 
India’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdfIndia’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdf
 
Understanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and EmployeesUnderstanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and Employees
 
The Ultimate Guide to IPTV App Development Process_ Step-By-Step Instructions
The Ultimate Guide to IPTV App Development Process_ Step-By-Step InstructionsThe Ultimate Guide to IPTV App Development Process_ Step-By-Step Instructions
The Ultimate Guide to IPTV App Development Process_ Step-By-Step Instructions
 
Potato Flakes Manufacturing Plant Project Report.pdf
Potato Flakes Manufacturing Plant Project Report.pdfPotato Flakes Manufacturing Plant Project Report.pdf
Potato Flakes Manufacturing Plant Project Report.pdf
 
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
 
FEXLE- Salesforce Field Service Lightning
FEXLE- Salesforce Field Service LightningFEXLE- Salesforce Field Service Lightning
FEXLE- Salesforce Field Service Lightning
 
TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024
 
Did Paul Haggis Ever Win an Oscar for Best Filmmaker
Did Paul Haggis Ever Win an Oscar for Best FilmmakerDid Paul Haggis Ever Win an Oscar for Best Filmmaker
Did Paul Haggis Ever Win an Oscar for Best Filmmaker
 
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot ReportFuture of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
 
Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.
 
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
 
Using Generative AI for Content Marketing
Using Generative AI for Content MarketingUsing Generative AI for Content Marketing
Using Generative AI for Content Marketing
 
Evolution and Growth of Supply chain.pdf
Evolution and Growth of Supply chain.pdfEvolution and Growth of Supply chain.pdf
Evolution and Growth of Supply chain.pdf
 
Unlock Your TikTok Potential: Free TikTok Likes with InstBlast
Unlock Your TikTok Potential: Free TikTok Likes with InstBlastUnlock Your TikTok Potential: Free TikTok Likes with InstBlast
Unlock Your TikTok Potential: Free TikTok Likes with InstBlast
 
Hyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings releaseHyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings release
 
Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...
Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...
Byrd & Chen’s Canadian Tax Principles 2023-2024 Edition 1st edition Volumes I...
 
8 Questions B2B Commercial Teams Can Ask To Help Product Discovery
8 Questions B2B Commercial Teams Can Ask To Help Product Discovery8 Questions B2B Commercial Teams Can Ask To Help Product Discovery
8 Questions B2B Commercial Teams Can Ask To Help Product Discovery
 
Global Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfGlobal Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdf
 
HR and Employment law update: May 2024.
HR and Employment law update:  May 2024.HR and Employment law update:  May 2024.
HR and Employment law update: May 2024.
 

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