BWA
Borgwarner Inc
Price:  
32.87 
USD
Volume:  
2,272,068.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Borgwarner Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Borgwarner Inc (BWA) is 45.92 USD. This Borgwarner valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.87 USD, the upside of Borgwarner Inc is %.

The range of the Intrinsic Value is 36.81 - 59.88 USD

32.87 USD
Stock Price
45.92 USD
Intrinsic Value
Intrinsic Value Details

Borgwarner Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.81 - 59.88 45.92 39.7%
DCF (Growth 10y) 38.61 - 60.17 47.16 43.5%
DCF (EBITDA 5y) 26.38 - 30.36 28.21 -14.2%
DCF (EBITDA 10y) 32.12 - 38.14 34.91 6.2%
Fair Value 13.47 - 13.47 13.47 -59.01%
P/E 31.06 - 40.26 34.74 5.7%
EV/EBITDA 24.94 - 36.96 31.34 -4.6%
EPV 42.33 - 55.64 48.98 49.0%
DDM - Stable 19.74 - 38.08 28.91 -12.1%
DDM - Multi 22.04 - 33.43 26.59 -19.1%

Borgwarner Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,489.10
Beta 0.48
Outstanding shares (mil) 227.84
Enterprise Value (mil) 10,192.10
Market risk premium 4.60%
Cost of Equity 8.96%
Cost of Debt 4.31%
WACC 6.99%