EN DE

BorgWarner Inc (BWA) Fair Value & Analysis

Consumer Cyclical · US · Market cap $12.8B

BI BorgWarner Inc logo BorgWarner Inc BWA · US
Price$67.87
Fair Value$42.74
Upside-37.0%
Quality68/100
Watch BorgWarner Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.5% net margin
Moderate debt · generates free cash flow
0.99% dividend yield
Mixed vs. peers (7/15)
Narrow moat 42/100
Evidence: High Range $32.05 – $53.43 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from $29.71 to $42.74 (+43.9%) since Jul 19, 2026. Share price +6.0% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($53.43). The favourable scenario is already priced in.
  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$77.03 $24.43 Fair Value $42.74 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $24.43 – $77.03 · fair‑value band $32.05 – $53.43 · the $67.87 price screens above the $42.74 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

BorgWarner Inc (BWA) currently trades at $67.87, while our model-based Fair Value estimate is $42.74, implying the stock looks roughly 37.0% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, BorgWarner Inc generated revenue of $14.3B at a net margin of 2.5%. Revenue grew 0.5% year over year. It earns a return on equity of 7.3%. Net debt stands at $1.9B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $32.05 (bear case) to $53.43 (bull case); at $67.87, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 14% below its 52-week high and 113% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at -37%, BWA screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $59.95 $94.91 $145.91 80
Residual Income $20.45 $20.78 $20.07 76
Rev-Margin DCF $52.17 $88.62 $131.55 74
All 26 models by family
DCF Models
FCF DCF $59.10 $99.24 $162.04 38
Owner Earnings $22.15 $40.10 $68.17 31
5Y Revenue Exit $52.17 $88.65 $135.51 39
5Y EBITDA Exit $67.93 $118.67 $178.62 41
5Y P/E Exit $28.32 $43.20 $58.50 38
10Y Revenue Exit $52.20 $86.40 $133.14 36
10Y EBITDA Exit $64.14 $107.45 $166.62 37
10Y P/E Exit $38.71 $54.53 $73.34 35
Earnings-Based
Graham-Dodd $9.18 $31.16 $41.79 54
Lynch FV $7.14 $10.20 $13.25 50
PEG = 1.0 $7.14 $10.20 $13.25 46
EPV $44.95 $53.72 $61.40 59
Dividend Discount
Gordon GGM $5.33 $11.08 $17.57 70
DDM Multi-Stage $5.33 $9.17 $11.62 61
Multiples
P/E Multiple $22.28 $29.71 $37.14 63
P/S Multiple $17.22 $22.96 $28.70 58
P/B Multiple $17.22 $22.96 $28.70 55
EV/EBIT $79.37 $108.39 $137.42 53
EV/EBITDA $81.89 $111.76 $141.62 54
EV/Revenue $50.92 $76.05 $101.17 43
Asset-Based
NCAV (Graham) $13.27 $17.78 $26.53 50
Growth DCF
Growth DCF $59.95 $94.91 $145.91 80
Rev-Margin DCF $52.17 $88.62 $131.55 74
Economic Profit
Residual Income $20.45 $20.78 $20.07 76
ROIC Compounder $48.90 $65.16 $85.11 72
Growth Earnings
Growth-Adj P/E $18.90 $27.00 $35.10 68

Widest divergence: Growth DCF ($88.62) versus Dividend Discount ($9.17). Highest evidence: Growth DCF (80).

Notify me when BWA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $14.3B
Revenue growth (YoY) +0.5%
Net margin 2.5%
Return on equity 7.3%
Free cash flow $1.2B FY2025
P/E ratio 39.5
More key figures
Operating margin 9.9%
EPS (TTM) $1.72
Dividend yield 1.0%
EPS growth (YoY) +61.1%
Net debt $1.9B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 67 · Market factors (momentum, volatility) 67

Profitability 38
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 88
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

BorgWarner Inc., together with its subsidiaries, provides technology solutions for combustion, hybrid, and electric vehicles worldwide. The company operates through the Turbos & Thermal Technologies; Drivetrain & Morse Systems; PowerDrive Systems; and Battery & Charging Systems segments.

Full company description

BorgWarner Inc., together with its subsidiaries, provides technology solutions for combustion, hybrid, and electric vehicles worldwide. The company operates through the Turbos & Thermal Technologies; Drivetrain & Morse Systems; PowerDrive Systems; and Battery & Charging Systems segments. It offers turbochargers, eBoosters, eTurbos, emissions systems, thermal systems, gasoline ignition technology, smart remote actuators, powertrain sensors, cabin heaters, battery heaters, and battery cooling systems. The company also provides chain systems and variable camshaft phasing products; friction and mechanical products for automatic transmissions, including dual clutch modules, friction clutch modules, electromagnetic clutches, friction and separator plates, transmission bands, torque converter clutches, one-way clutches, and torsional vibration dampers; hydraulic controls products for automatic transmissions, such as electro-hydraulic solenoids for standard and hydraulic systems, transmission solenoid modules and dual clutch hydraulic control modules; and torque management products comprising transfer cases and couplings; electronic limited slip differentials, electric torque vectoring products, and axle disconnect systems. In addition, it offers power electronics, including inverters, onboard chargers, DC/DC converters, and combination boxes; rotating electric machines comprising eMotors and generators; fully integrated drive modules consisting of inverters and gear reducers; and electronic controls, such as engine control units, transmission control units, battery management systems, propulsion controllers, and domain controllers. Further, the company provides battery and charging systems, including nickel manganese cobalt battery packs and lithium iron phosphate battery packs. BorgWarner Inc. was formerly known as Borg-Warner Automotive, Inc. The company was founded in 1928 and is headquartered in Auburn Hills, Michigan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BorgWarner Inc reported revenue of $14.3B in FY2025 versus $14.8B in FY2021, a compound −0.9%/yr. Reported net income was $277M in FY2025, compounding −15.3%/yr from FY2021.

Growth Quality 74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$14.3B
Latest YoY
+1.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.1%
Avg. growth/yr (33Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.7%
Revenue −0.9%/yr
FY21 $14.8B
FY22 $12.6B
FY23 $14.2B
FY24 $14.1B
FY25 $14.3B
Net income −15.3%/yr
FY21 $537M
FY22 $944M
FY23 $625M
FY24 $338M
FY25 $277M
Character of growth · EPS growth decomposed (2014-2025) −1.3 % p.a.
Revenue per share +5.8 pp

of which total revenue +5.9 pp · buybacks/dilution −0.1 pp

EBIT margin −4.0 pp
Tax rate −0.3 pp
Residual (interest, one-offs) −2.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

BWA screens 37% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "BorgWarner Inc Fair Value". https://www.fairvalue-calculator.com/stock/BWA

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Auto Parts · 643 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 68 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 10% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.72× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 39.5× · Pricier than 75% of peers
P/B 2.35× · Pricier than median
P/S (TTM) 0.89× · Cheaper than median
P/FCF 10.9× · Pricier than 75% of peers
EV/EBITDA 7.2× · Cheaper than median
PEG 0.53× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 17
FUTURE 3 · sector 23
PAST 29 · sector 26
HEALTH 64 · sector 95
DIVIDEND 20 · sector 30

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.50 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹46,750 ₹13,061 -72%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Sona BLW Precision Forgings Limited SONACOMS ₹799.90 ₹207.06 -74%
Balkrishna Industries Limited BALKRISIND ₹2,497 ₹1,211 -51%

Compare BorgWarner Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is BorgWarner Inc (BWA) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $42.74 versus a price of $67.87, about −37% (overvalued).
What is the fair value of BWA?
Our model-based fair value for BorgWarner Inc is $42.74 (as of Aug 13, 2026), built from audited fundamentals. The current price is $67.87.
What is the quality score of BWA?
BorgWarner Inc has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of BorgWarner Inc (BWA)?
BorgWarner Inc reported trailing-twelve-month revenue of about $14.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of BWA?
The net profit margin of BorgWarner Inc is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.
Does BorgWarner Inc pay a dividend?
BorgWarner Inc currently shows a dividend yield of about 0.81% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track BorgWarner Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.