
Borgwarner Inc
NYSE:BWA

Intrinsic Value
The intrinsic value of one
BWA
stock under the Base Case scenario is
52.25
USD.
Compared to the current market price of 26.45 USD,
Borgwarner Inc
is
Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Borgwarner Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Borgwarner Inc
Balance Sheet Decomposition
Borgwarner Inc
Current Assets | 6.5B |
Cash & Short-Term Investments | 2.1B |
Receivables | 2.9B |
Other Current Assets | 1.5B |
Non-Current Assets | 7.5B |
Long-Term Investments | 315m |
PP&E | 3.8B |
Intangibles | 2.8B |
Other Non-Current Assets | 574m |
Free Cash Flow Analysis
Borgwarner Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Borgwarner Inc
Revenue
|
14.1B
USD
|
Cost of Revenue
|
-11.4B
USD
|
Gross Profit
|
2.6B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
1.3B
USD
|
Other Expenses
|
-965m
USD
|
Net Income
|
338m
USD
|
BWA Profitability Score
Profitability Due Diligence
Borgwarner Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Borgwarner Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
BWA Solvency Score
Solvency Due Diligence
Borgwarner Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Borgwarner Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BWA Price Targets Summary
Borgwarner Inc
According to Wall Street analysts, the average 1-year price target for
BWA
is 37.61 USD
with a low forecast of 31.31 USD and a high forecast of 44.1 USD.
Dividends
Current shareholder yield for BWA is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BWA
stock under the Base Case scenario is
52.25
USD.
Compared to the current market price of 26.45 USD,
Borgwarner Inc
is
Undervalued by 49%.