The Discounted Cash Flow (DCF) valuation of Borgwarner Inc (BWA) is 95.46 USD. With the latest stock price at 45.42 USD, the upside of Borgwarner Inc based on DCF is 110.2%.
Based on the latest price of 45.42 USD and our DCF valuation, Borgwarner Inc (BWA) is a buy. buying Borgwarner stocks now will result in a potential gain of 110.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 66.19 - 168.72 | 95.46 |
| Upside | 45.7% - 271.5% | 110.2% |