Badger Infrastructure Solutions (FRA:6BD0) Beneish M-Score: -3.31 (As of Jul. 15, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:6BD0 Badger Infrastructure Solutions Ltd FRA:6BD0
89 GF Score
Price €57.00
GF Value €34.70
! 7 Warning Signs
View Full Analysis

What is Badger Infrastructure Solutions Beneish M-Score?

Badger Infrastructure Solutions FRA:6BD0 +0.88% 89 Beneish M-Score is -3.31 as of Jul. 15, 2026. GuruFocus rates FRA:6BD0 with a GF Score™ of 89/100 and a GF Value™ of €34.70. The stock has 7 warning signs investors should review. Among 1,699 Construction companies, Badger Infrastructure Solutions ranks better than 90.11% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.31 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Badger Infrastructure Solutions's Beneish M-Score or its related term are showing as below:

FRA:6BD0' s Beneish M-Score Range Over the Past 10 Years
Min: -3.96   Med: -3.01   Max: -1.83
Current: -3.31

During the past 13 years, the highest Beneish M-Score of Badger Infrastructure Solutions was -1.83. The lowest was -3.96. And the median was -3.01.


Badger Infrastructure Solutions Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Badger Infrastructure Solutions's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Badger Infrastructure Solutions Beneish M-Score Chart

Badger Infrastructure Solutions Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.84 -2.85 -3.18 -3.10 -3.29

Badger Infrastructure Solutions Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.01 -3.13 -3.21 -3.29 -3.31

FRA:6BD0 vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, Badger Infrastructure Solutions's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Badger Infrastructure Solutions Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, Badger Infrastructure Solutions's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Badger Infrastructure Solutions's Beneish M-Score falls into.


FRA:6BD0
89GF Score
Badger Infrastructure Solutions Ltd FRA:6BD0
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Badger Infrastructure Solutions Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Badger Infrastructure Solutions for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.9671+0.528 * 1.0263+0.404 * 1.0206+0.892 * 1.0574+0.115 * 1.0243
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4833+4.679 * -0.167931-0.327 * 1.0672
=-3.32

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €158.7 Mil.
Revenue was 175.806 + 182.349 + 202.213 + 180.515 = €740.9 Mil.
Gross Profit was 43.131 + 47.673 + 65.929 + 55.107 = €211.8 Mil.
Total Current Assets was €198.9 Mil.
Total Assets was €684.7 Mil.
Property, Plant and Equipment(Net PPE) was €459.7 Mil.
Depreciation, Depletion and Amortization(DDA) was €80.2 Mil.
Selling, General, & Admin. Expense(SGA) was €68.4 Mil.
Total Current Liabilities was €147.0 Mil.
Long-Term Debt & Capital Lease Obligation was €236.5 Mil.
Net Income was 0.746 + 7.213 + 24.728 + 16.042 = €48.7 Mil.
Non Operating Income was -7.473 + 7.544 + 9.17 + 5.812 = €15.1 Mil.
Cash Flow from Operations was 15.843 + 48.736 + 46.387 + 37.692 = €148.7 Mil.
Total Receivables was €155.2 Mil.
Revenue was 159.686 + 178.753 + 188.648 + 173.573 = €700.7 Mil.
Gross Profit was 40.745 + 52.748 + 61.382 + 50.741 = €205.6 Mil.
Total Current Assets was €178.7 Mil.
Total Assets was €615.0 Mil.
Property, Plant and Equipment(Net PPE) was €413.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €74.2 Mil.
Selling, General, & Admin. Expense(SGA) was €43.6 Mil.
Total Current Liabilities was €115.8 Mil.
Long-Term Debt & Capital Lease Obligation was €207.0 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(158.697 / 740.883) / (155.194 / 700.66)
=0.2142 / 0.221497
=0.9671

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(205.616 / 700.66) / (211.84 / 740.883)
=0.29346 / 0.285929
=1.0263

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (198.876 + 459.742) / 684.696) / (1 - (178.717 + 413.311) / 614.979)
=0.038087 / 0.03732
=1.0206

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=740.883 / 700.66
=1.0574

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(74.185 / (74.185 + 413.311)) / (80.222 / (80.222 + 459.742))
=0.152176 / 0.148569
=1.0243

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(68.386 / 740.883) / (43.6 / 700.66)
=0.092303 / 0.062227
=1.4833

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((236.471 + 147.004) / 684.696) / ((206.972 + 115.775) / 614.979)
=0.560066 / 0.52481
=1.0672

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(48.729 - 15.053 - 148.658) / 684.696
=-0.167931

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Badger Infrastructure Solutions has a M-score of -3.32 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.31 mean?
Badger Infrastructure Solutions (FRA:6BD0) has a Beneish M-Score of -3.31 as of Jul. 15, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Badger Infrastructure Solutions and its competitors. According to the industry distribution chart, Badger Infrastructure Solutions ranks #168 out of 1699 companies in the Construction industry, placing it in the top 9.9%.
Is Badger Infrastructure Solutions' Beneish M-Score too high?
Badger Infrastructure Solutions' current Beneish M-Score is -3.31. Based on the distribution chart, Badger Infrastructure Solutions ranks #168 out of 1699 companies in the Construction industry, which is in the top quartile — a strong position relative to peers. Overall, Badger Infrastructure Solutions has a GF Score™ of 89/100, reflecting its overall financial health beyond just this single metric.
How does Badger Infrastructure Solutions' Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, Badger Infrastructure Solutions ranks #168 out of 1699 companies for Beneish M-Score. This places Badger Infrastructure Solutions in the top 10% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Construction company?
A good Beneish M-Score depends on the Construction industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Badger Infrastructure Solutions and its competitors. Badger Infrastructure Solutions's current Beneish M-Score is -3.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Badger Infrastructure Solutions stock overvalued right now?
Badger Infrastructure Solutions (FRA:6BD0) has a current Beneish M-Score of -3.31. The stock's GF Value™ is €34.70, compared to a current price of €57.00 — trading 64.3% above its estimated fair value. The current Beneish M-Score is -3.31. Badger Infrastructure Solutions' overall GF Score™ is 89/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Badger Infrastructure Solutions (FRA:6BD0), the current Beneish M-Score is -3.31 as of Jul. 15, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Badger Infrastructure Solutions (FRA:6BD0) Overvalued in 2026?

Based on GuruFocus' analysis, Badger Infrastructure Solutions stock appears to be overvalued. The current stock price of €57.00 is trading 64.3% above its estimated GF Value™ of €34.70.

Key valuation signals for FRA:6BD0:

  • Beneish M-Score: -3.31
  • GF Value™: €34.70 vs. price of €57.00 (64.3% above fair value)
  • GF Score™: 89/100 with 7 warning signs

No single metric tells the full story. See the FRA:6BD0 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Badger Infrastructure Solutions Business Description

Other Exchanges BDGIF:USABDGI:Canada
Address 919 - 11th Avenue SW, Suite 400, Calgary, AB, CAN, T2R 1P3
Badger Infrastructure Solutions Ltd is North America's provider of non-destructive excavating and related services, with operations in both the United States and Canada. Its key technology is the Badger Hydrovac, which is used predominantly for safe excavation around critical infrastructure and in congested underground conditions. The Badger Hydrovac uses a pressurized water stream to liquefy the soil cover, which is then removed with a powerful vacuum system and deposited into a storage tank. The company manufactures and designs its truck-mounted hydrovac units into its existing and future design and manufacturing processes. It provides services to contractors and facility owners in a range of infrastructure industries, general commercial construction and industrial cleaning services.
89GF Score

Get the complete analysis for FRA:6BD0

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€57.00
Price
€34.70
GF Value