The Discounted Cash Flow (DCF) valuation of Borgwarner Inc (BWA) is 48.08 USD. With the latest stock price at 32.81 USD, the upside of Borgwarner Inc based on DCF is 46.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 37.84 - 64.44 | 48.08 |
| Upside | 15.3% - 96.4% | 46.5% |