Borgwarner Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Borgwarner Inc (BWA) is
45.03 USD. This Borgwarner valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.61 USD, the upside of Borgwarner Inc is
30.10%.
The range of the Intrinsic Value is 36.29 - 58.13 USD
45.03 USD
Intrinsic Value
Borgwarner Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.29 - 58.13 |
45.03 |
30.1% |
| DCF (Growth 10y) |
39.67 - 60.81 |
48.18 |
39.2% |
| DCF (EBITDA 5y) |
29.09 - 36.19 |
31.99 |
-7.6% |
| DCF (EBITDA 10y) |
35.83 - 45.37 |
39.90 |
15.3% |
| Fair Value |
20.51 - 20.51 |
20.51 |
-40.75% |
| P/E |
33.74 - 62.59 |
41.11 |
18.8% |
| EV/EBITDA |
24.60 - 34.48 |
29.40 |
-15.0% |
| EPV |
38.28 - 52.36 |
45.32 |
30.9% |
| DDM - Stable |
24.74 - 47.33 |
36.04 |
4.1% |
| DDM - Multi |
22.60 - 34.25 |
27.28 |
-21.2% |
Borgwarner Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,569.21 |
| Beta |
0.54 |
| Outstanding shares (mil) |
218.70 |
| Enterprise Value (mil) |
10,162.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.20% |
| Cost of Debt |
4.28% |
| WACC |
7.78% |