US · BWA
BorgWarner Inc.
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Auburn Hills, MI 48326
- Website
- borgwarner.com
Price · as of 2025-12-31
$56.77
Market cap 12.32B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $49.42 | -12.95% |
| Intrinsic Value(DCF) | $26.77 | -52.84% |
| Graham-Dodd Method(GD) | $13.80 | -75.69% |
| Graham Formula(GF) | $12.37 | -78.22% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $30.90 | $85.65 | $250.65 | $17.14 | $82.62 |
| 2012 | $29.29 | $62.65 | $307.61 | $18.10 | $19.78 |
| 2013 | $45.51 | $44.29 | $5.83 | $20.27 | $31.61 |
| 2014 | $44.02 | $38.55 | $6.97 | $17.38 | $55.51 |
| 2015 | $27.24 | $28.08 | $3.78 | $13.79 | $13.25 |
| 2016 | $32.15 | $27.37 | $0.91 | $1.90 | $11.37 |
| 2017 | $40.19 | $36.25 | $1.85 | $10.33 | $33.00 |
| 2018 | $30.18 | $38.36 | $6.47 | $23.52 | $68.84 |
| 2019 | $23.31 | $31.60 | $0.35 | $21.85 | $17.69 |
| 2020 | $41.35 | $33.42 | $6.37 | $19.30 | $19.09 |
| 2021 | $30.30 | $33.26 | $281.97 | $16.48 | $117.57 |
| 2022 | $40.64 | $33.82 | $0.04 | $27.82 | $0.00 |
| 2023 | $31.26 | $42.20 | $165.85 | $17.36 | $54.38 |
| 2024 | $29.37 | $32.00 | $6.56 | $15.19 | $11.14 |
| 2025 | $55.98 | $49.42 | $7.32 | $13.80 | $12.37 |
AI valuation
Our deep-learning model estimates BorgWarner Inc.'s (BWA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $49.42
- Current price
- $56.77
- AI upside
- -12.95%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$26.77
-52.84% upside
Graham-Dodd
$13.80
-75.69% upside
Graham Formula
$12.37
-78.22% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BWA | BorgWarner Inc. | $56.77 | 12.32B | -13% | -53% | -76% | -78% | 43.73 | 2.23 | 0.85 | 6.67 | — | 4.05 | 18.71% | 9.62% | 1.93% | 5.05% | 11.67% | 2.00% | 0.77 | 11.20 | 2.07 | 1.61 | 0.89 | -1467.00% | 165.00% | 7313.00% | 9.73% | 0.50 | 15.63% | 0.98% | 43.00% | 8.34% | 10.15 | 11.86 | 0.98 | 3.24 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| ALV | Autoliv, Inc. | $118.52 | 9B | -19% | -47% | -86% | -3% | 12.19 | 3.48 | 0.83 | 7.22 | 63.98 | 7.56 | 19.18% | 10.08% | 6.80% | 30.32% | 19.32% | 8.94% | 0.95 | 10.58 | 1.05 | 0.72 | 1.23 | 1905.00% | 409.00% | 4896.00% | 7.98% | 0.29 | 16.98% | 2.66% | 32.40% | 6.57% | 9.91 | 15.10 | 1.00 | 2.58 |
| CART | Instacart (Maplebear Inc.… | $37.51 | 9.85B | +113% | -10% | -54% | -16% | 22.12 | 3.64 | 2.64 | 13.89 | 1747.83 | 4.40 | 73.57% | 15.39% | 11.95% | 15.40% | 26.30% | 11.46% | 0.03 | — | 2.40 | 2.17 | -1.13 | 127.00% | 1078.00% | 4623.00% | 9.21% | 1.06 | 51.73% | 0.00% | 0.00% | 14.01% | 15.80 | 9.99 | 2.43 | 6.34 |
| DDS | Dillard's, Inc. | $602.79 | 9.41B | +33% | -54% | — | -53% | 16.62 | 4.03 | 1.44 | 10.02 | — | 4.03 | 37.59% | 10.49% | 8.69% | 27.50% | 38.40% | 16.21% | 0.15 | — | 2.65 | 1.23 | -0.58 | -103.00% | -41.00% | 230.00% | 6.58% | 0.79 | 42.37% | 5.12% | 85.00% | 9.86% | 12.72 | 14.05 | 1.33 | 7.96 |
| GME | GameStop Corp. | $24.03 | 10.77B | +107% | -32% | -41% | — | 79.24 | 2.11 | 2.72 | 269.64 | 5.66 | 2.11 | 29.14% | -0.69% | 3.43% | 4.19% | -3.83% | 3.06% | 0.08 | — | 8.05 | 7.27 | -194.03 | 140000.00% | -2750.00% | -15432.00% | 1.25% | 0.22 | 19.82% | 0.00% | 0.00% | 38.71% | -230.54 | 46.61 | 1.58 | 8.18 |
| LKQ | LKQ Corporation | $33.11 | 8.48B | +32% | -60% | — | -62% | 13.80 | 1.28 | 0.60 | 9.02 | — | 164.48 | 38.03% | 7.81% | 4.36% | 9.69% | 7.15% | 4.04% | 0.77 | 4.85 | 1.67 | 0.49 | 3.26 | -1065.00% | -306.00% | 457.00% | 10.10% | 0.34 | 7.47% | 3.70% | 51.00% | 13.14% | 12.08 | 15.50 | 0.94 | 2.64 |
| MBLY | Mobileye Global Inc. | $8.46 | 6.88B | +243% | -50% | -75% | — | -17.28 | 0.57 | 3.58 | 35.26 | — | 2.69 | 47.73% | -23.23% | -20.70% | -3.27% | -4.24% | -3.13% | 0.00 | — | 6.10 | 4.84 | -13.11 | -8743.00% | 1451.00% | 6395.00% | 7.72% | 1.48 | 5.04% | 0.00% | 0.00% | 8.27% | -11.22 | 9.44 | 2.61 | 6.50 |
| MOD | Modine Manufacturing Comp… | $227.25 | 11.98B | -64% | +20% | -87% | -77% | 26.55 | 5.41 | 1.91 | 15.03 | 200.43 | 9.30 | 24.98% | 10.97% | 7.12% | 22.38% | 15.76% | 9.84% | 0.58 | 10.74 | 1.78 | 1.02 | 1.28 | 1325.00% | 730.00% | 254.00% | 2.63% | 0.39 | 9.84% | 0.00% | 0.00% | 1.70% | 18.99 | 41.63 | 2.08 | 5.67 |
| PAG | Penske Automotive Group, … | $157.52 | 10.37B | -15% | -60% | -2% | +11% | 11.09 | 1.86 | 0.33 | 13.15 | 390.83 | 5.24 | 16.40% | 4.03% | 2.94% | 17.34% | 6.88% | 5.45% | 1.56 | 13.98 | 0.99 | 0.18 | 5.98 | 284.00% | 444.00% | -1980.00% | 6.27% | 0.16 | 4.71% | 0.00% | 0.00% | 0.00% | 14.86 | 29.26 | 0.60 | 2.56 |
| QS | QuantumScape Corporation | $6.92 | 4.16B | — | — | — | — | -9.12 | 3.39 | — | -8.57 | — | 3.39 | 0.00% | — | — | -37.39% | -155.01% | -33.08% | 0.06 | -231.78 | 15.95 | 15.77 | 0.45 | -1915.00% | — | -1721.00% | -7.02% | -3.94 | -91.43% | 0.00% | 0.00% | 2.83% | -6.49 | -11.01 | — | 16.76 |
About BorgWarner Inc.
BorgWarner Inc. provides solutions for combustion, hybrid, and electric vehicles worldwide. The company operates through four segments: Air Management, E-Propulsion & Drivetrain, Fuel Injection, and Aftermarket. The Air Management segment offers turbochargers, eBoosters, eTurbos, timing systems, emissions systems, thermal systems, gasoline ignition technology, smart remote actuators, powertrain sensors, canisters, cabin heaters, battery modules and systems, battery packs, battery heaters, and battery charging. The E-Propulsion & Drivetrain segment provides rotating electrical components, power electronics, control modules, software, friction, and mechanical products for automatic transmissions and torque-management products. The Fuel Injection segment develops and manufactures gasoline and diesel fuel injection components and systems. The Aftermarket segment sells products and services to independent aftermarket customers and original equipment service customers. This segment provides a range of solutions, including fuel injection, electronics and engine management, maintenance, and test equipment and vehicle diagnostics. The company sells its products to original equipment manufacturers of light vehicles, which comprise passenger cars, sport-utility vehicles, vans, and light trucks; commercial vehicles, including medium-duty and heavy-duty trucks, and buses; and off-highway vehicles, such as agricultural and construction machinery, and marine applications, as well as to tier one vehicle systems suppliers and the aftermarket for light, commercial, and off-highway vehicles. The company was formerly known as Borg-Warner Automotive, Inc. BorgWarner Inc. was incorporated in 1987 and is headquartered in Auburn Hills, Michigan.
- CEO
- Joseph F. Fadool
- Employees
- 38.3K
- Beta
- 1.06
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($26.77 ÷ $56.77) − 1 = -52.84% (DCF, example).