The Discounted Cash Flow (DCF) valuation of Borgwarner Inc (BWA) is 79.90 USD. With the latest stock price at 30.25 USD, the upside of Borgwarner Inc based on DCF is 164.1%.
Range | Selected | |
WACC / Discount Rate | 7.1% - 9.2% | 8.2% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 56.57 - 132.92 | 79.90 |
Upside | 87.0% - 339.4% | 164.1% |