BWA
Borgwarner Inc
Price:  
32.80 
USD
Volume:  
3,929,805.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Borgwarner Intrinsic Value

205.20 %
Upside

What is the intrinsic value of Borgwarner?

As of 2025-06-20, the Intrinsic Value of Borgwarner Inc (BWA) is 100.10 USD. This Borgwarner valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.80 USD, the upside of Borgwarner Inc is 205.20%.

The range of the Intrinsic Value is 66.76 - 193.88 USD

Is Borgwarner undervalued or overvalued?

Based on its market price of 32.80 USD and our intrinsic valuation, Borgwarner Inc (BWA) is undervalued by 205.20%.

32.80 USD
Stock Price
100.10 USD
Intrinsic Value
Intrinsic Value Details

Borgwarner Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.76 - 193.88 100.10 205.2%
DCF (Growth 10y) 83.00 - 222.81 119.93 265.6%
DCF (EBITDA 5y) 36.77 - 42.77 39.67 21.0%
DCF (EBITDA 10y) 52.98 - 64.06 58.23 77.5%
Fair Value 6.58 - 6.58 6.58 -79.95%
P/E 17.78 - 37.07 26.86 -18.1%
EV/EBITDA 23.57 - 31.72 28.34 -13.6%
EPV 56.64 - 81.58 69.11 110.7%
DDM - Stable 11.34 - 35.57 23.45 -28.5%
DDM - Multi 48.94 - 118.00 69.04 110.5%

Borgwarner Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,206.82
Beta 0.73
Outstanding shares (mil) 219.72
Enterprise Value (mil) 9,361.82
Market risk premium 4.60%
Cost of Equity 7.72%
Cost of Debt 4.39%
WACC 6.14%