Previous Close | $35.41 |
Intrinsic Value | $3.73 |
Upside potential | -89% |
Data is not available at this time.
BorgWarner Inc. is a global leader in automotive propulsion solutions, specializing in combustion, hybrid, and electric vehicle technologies. The company operates in two primary segments: Air Management and ePropulsion, providing critical components such as turbochargers, emissions systems, and electric drive systems. Serving OEMs worldwide, BorgWarner leverages its engineering expertise to address evolving regulatory and consumer demands for efficiency and sustainability. Its market position is strengthened by long-term contracts and a diversified customer base across North America, Europe, and Asia. The company’s strategic focus on electrification aligns with industry shifts toward cleaner mobility, positioning it as a key supplier in the transition. BorgWarner’s competitive edge lies in its R&D investments and vertically integrated manufacturing, enabling cost-effective scaling of advanced technologies. While facing competition from established automotive suppliers, its innovation pipeline and acquisition strategy bolster its relevance in high-growth EV segments.
BorgWarner reported FY 2024 revenue of $14.1 billion, with net income of $338 million, reflecting a net margin of approximately 2.4%. Diluted EPS stood at $1.50, impacted by restructuring costs and electrification investments. Operating cash flow of $1.38 billion underscores solid cash generation, though capital expenditures of $671 million indicate ongoing reinvestment. The company’s asset turnover and operating leverage suggest disciplined cost management amid sector volatility.
The company’s earnings power is tempered by cyclical automotive demand and R&D spend, but its diversified product mix mitigates downturns. ROIC trends reflect capital allocation toward high-margin electrification products, though near-term profitability is pressured by transition costs. Free cash flow conversion remains robust, supporting reinvestment and debt reduction.
BorgWarner maintains a balanced capital structure, with $2.09 billion in cash and $4.34 billion in total debt. The net debt-to-EBITDA ratio is manageable, aided by strong operating cash flows. Liquidity is sufficient to fund growth initiatives, and the company has no near-term maturity cliffs. Credit metrics align with investment-grade ratings, providing flexibility for strategic moves.
Organic growth is driven by electrification adoption, with hybrid and EV products gaining traction. The dividend of $0.44 per share yields ~1.5%, reflecting a conservative payout ratio. Share repurchases are limited, prioritizing M&A and capex. Long-term targets emphasize margin expansion through portfolio optimization and scale benefits in ePropulsion.
Trading at a forward P/E below sector peers, BorgWarner’s valuation discounts execution risks in its EV transition. Consensus estimates project mid-single-digit revenue growth in 2025, with margins improving as electrification investments mature. The stock’s performance hinges on EV adoption rates and OEM contract wins.
BorgWarner’s technology moat in propulsion systems and agile supply chain position it to capitalize on electrification. Near-term headwinds include inflationary pressures and OEM production volatility, but its backlog and innovation pipeline underpin long-term upside. Management’s focus on cost discipline and strategic acquisitions should enhance competitiveness in a transforming industry.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |