SlideShare uma empresa Scribd logo
1 de 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

Mais conteúdo relacionado

Semelhante a 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
 
BT\'s market view
BT\'s market viewBT\'s market view
BT\'s market viewhennebob
 
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
 

Semelhante a 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
 

Último

Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxAndy Lambert
 
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetCreating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetDenis Gagné
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Dave Litwiller
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insightsseri bangash
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataExhibitors Data
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...amitlee9823
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdftbatkhuu1
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxpriyanshujha201
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Serviceritikaroy0888
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayNZSG
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 DelhiCall Girls in Delhi
 
Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...
Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...
Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...lizamodels9
 
A305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdfA305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdftbatkhuu1
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...anilsa9823
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Centuryrwgiffor
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMANIlamathiKannappan
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdfRenandantas16
 

Último (20)

Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetCreating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insights
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors Data
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdf
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Service
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
 
Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...
Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...
Call Girls In Holiday Inn Express Gurugram➥99902@11544 ( Best price)100% Genu...
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
A305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdfA305_A2_file_Batkhuu progress report.pdf
A305_A2_file_Batkhuu progress report.pdf
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
 

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