The Discounted Cash Flow (DCF) valuation of Borgwarner Inc (BWA) is 92.14 USD. With the latest stock price at 35.41 USD, the upside of Borgwarner Inc based on DCF is 160.2%.
Based on the latest price of 35.41 USD and our DCF valuation, Borgwarner Inc (BWA) is a buy. buying Borgwarner stocks now will result in a potential gain of 160.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 62.89 - 167.59 | 92.14 |
| Upside | 77.6% - 373.3% | 160.2% |