The Discounted Cash Flow (DCF) valuation of Borgwarner Inc (BWA) is 100.10 USD. With the latest stock price at 33.07 USD, the upside of Borgwarner Inc based on DCF is 202.7%.
Based on the latest price of 33.07 USD and our DCF valuation, Borgwarner Inc (BWA) is a buy. buying Borgwarner stocks now will result in a potential gain of 202.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.1% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 66.76 - 193.88 | 100.10 |
| Upside | 101.9% - 486.3% | 202.7% |