image
Consumer Cyclical - Auto - Parts - NYSE - US
$ 26.865
-0.718 %
$ 5.9 B
Market Cap
16.11
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BWA stock under the worst case scenario is HIDDEN Compared to the current market price of 26.9 USD, BorgWarner Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BWA stock under the base case scenario is HIDDEN Compared to the current market price of 26.9 USD, BorgWarner Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one BWA stock under the best case scenario is HIDDEN Compared to the current market price of 26.9 USD, BorgWarner Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BWA

image
$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
14.1 B REVENUE
-0.79%
546 M OPERATING INCOME
-52.93%
338 M NET INCOME
0.00%
1.38 B OPERATING CASH FLOW
5.34%
42 M INVESTING CASH FLOW
107.08%
-167 M FINANCING CASH FLOW
67.95%
3.44 B REVENUE
-0.29%
-316 M OPERATING INCOME
-117.04%
-386 M NET INCOME
-159.50%
682 M OPERATING CASH FLOW
91.57%
-143 M INVESTING CASH FLOW
2.72%
-417 M FINANCING CASH FLOW
-84.76%
Balance Sheet BorgWarner Inc.
image
Current Assets 6.52 B
Cash & Short-Term Investments 2.09 B
Receivables 2.84 B
Other Current Assets 1.58 B
Non-Current Assets 7.47 B
Long-Term Investments 356 M
PP&E 3.58 B
Other Non-Current Assets 3.54 B
14.96 %20.32 %11.32 %25.55 %25.31 %Total Assets$14.0b
Current Liabilities 3.65 B
Accounts Payable 2.03 B
Short-Term Debt 436 M
Other Current Liabilities 1.18 B
Non-Current Liabilities 4.64 B
Long-Term Debt 3.76 B
Other Non-Current Liabilities 878 M
24.52 %5.26 %14.22 %45.41 %10.59 %Total Liabilities$8.3b
EFFICIENCY
Earnings Waterfall BorgWarner Inc.
image
Revenue 14.1 B
Cost Of Revenue 11.4 B
Gross Profit 2.65 B
Operating Expenses 2.1 B
Operating Income 546 M
Other Expenses 208 M
Net Income 338 M
16b16b14b14b12b12b10b10b8b8b6b6b4b4b2b2b0014b(11b)3b(2b)546m(208m)338mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
18.80% GROSS MARGIN
18.80%
3.88% OPERATING MARGIN
3.88%
2.40% NET MARGIN
2.40%
6.11% ROE
6.11%
2.42% ROA
2.42%
3.81% ROIC
3.81%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis BorgWarner Inc.
image
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 338 M
Depreciation & Amortization 673 M
Capital Expenditures -653 M
Stock-Based Compensation -23 M
Change in Working Capital 0
Others 1.32 B
Free Cash Flow 729 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets BorgWarner Inc.
image
Wall Street analysts predict an average 1-year price target for BWA of $38.5 , with forecasts ranging from a low of $36 to a high of $40 .
BWA Lowest Price Target Wall Street Target
36 USD 34.00%
BWA Average Price Target Wall Street Target
38.5 USD 43.31%
BWA Highest Price Target Wall Street Target
40 USD 48.89%
Price
Max Price Target
Min Price Target
Average Price Target
404038383636343432323030282826262424Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.34% DIVIDEND YIELD
0.11 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.600000.600000.500000.500000.400000.400000.300000.300000.200000.200000.100000.100000.000000.000000.114440.114440.123240.149650.149650.149650.149650.149650.149650.110.110.114440.114440.123240.149650.149650.149650.149650.149650.149650.110.114440.114440.123240.149650.149650.149650.149650.149650.110.110.114440.460.123240.470.149650.520.149650.600.149650.600.149650.600.149650.600.149650.600.110.520.110.440.112015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership BorgWarner Inc.
image
Sold
0-3 MONTHS
1.86 M USD 3
3-6 MONTHS
8.37 M USD 5
6-9 MONTHS
1.33 M USD 3
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
BorgWarner Showcases Electric Mobility Technology for Commercial Vehicles at Advanced Clean Transportation Expo 2025 Showcasing highly efficient Electric Commercial Vehicle (eCV) technologies at booth #5221 Introducing the iM-575 drive module, which delivers industry-leading power and efficiency for heavy-duty eCVs while reducing OEM integration costs and accelerating time to market AUBURN HILLS, Mich. , April 21, 2025 /PRNewswire/ -- BorgWarner will showcase its latest commercial vehicle (CV) solutions at the Advanced Clean Transportation (ACT) Expo 2025. prnewswire.com - 1 week ago
BorgWarner Awarded on Newsweek's Most Trustworthy Companies in America 2025 List Second consecutive year BorgWarner has been included on the list BorgWarner increased ranking within Automotive & Components industry category AUBURN HILLS, Mich. , April 17, 2025 /PRNewswire/ -- BorgWarner has been awarded on Newsweek's list of Most Trustworthy Companies in America for the second consecutive year. prnewswire.com - 2 weeks ago
Will BorgWarner (BWA) Beat Estimates Again in Its Next Earnings Report? BorgWarner (BWA) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 2 weeks ago
BorgWarner Has Hidden Value In A Hybrid-Heavy Future: Analyst Goldman Sachs analyst Mark Delaney upgraded BorgWarner Inc. BWA from Neutral to Buy, with a price forecast of $34. benzinga.com - 3 weeks ago
BorgWarner: Significantly Underpriced As Direct Tariff Impact Is Modest The automotive industry is facing challenges as Trump is imposing tariffs, but BorgWarner's direct impact is relatively small relative to some peers. The indirect impact from BorgWarner's Mexican and other foreign manufacturing may be more significant, as foreign OEMs face challenges from the US tariffs. Despite already weak industry production, BorgWarner has maintained resilient earnings with a good underlying sales performance. seekingalpha.com - 3 weeks ago
Webcast Alert: BorgWarner 2025 First Quarter Results Conference Call AUBURN HILLS, Mich. , March 27, 2025 /PRNewswire/ -- BorgWarner Inc. (NYSE: BWA) announces the following Webcast: What:               BorgWarner 2025 First Quarter Results Conference CallWhen:              May 7, 2025 @ 9:30am Eastern Time Where:            www.borgwarner.com/investors  How:                Live over the Internet -- Simply log on to the web at the address above. prnewswire.com - 1 month ago
Is the Options Market Predicting a Spike in BorgWarner (BWA) Stock? Investors need to pay close attention to BorgWarner (BWA) stock based on the movements in the options market lately. zacks.com - 1 month ago
BorgWarner Included in Forbes' America's Best Employers 2025 List AUBURN HILLS, Mich. , Feb. 12, 2025 /PRNewswire/ -- BorgWarner has been awarded on the Forbes list of America's Best Employers 2025 for the sixth time. prnewswire.com - 2 months ago
BorgWarner Q4 Earnings Surpass Expectations, Increase Y/Y BWA's fourth-quarter results reflect strong earnings growth, with improved margins, despite a slight sales dip and challenges in some segments. zacks.com - 2 months ago
BorgWarner Inc. (BWA) Q4 2024 Earnings Call Transcript BorgWarner Inc. (NYSE:BWA ) Q4 2024 Earnings Conference Call February 6, 2025 9:30 AM ET Company Participants Patrick Nolan - Vice President-Investor Relations Frédéric Lissalde - President and Chief Executive Officer Joseph Fadool - Executive Vice President and Chief Operating Officer Craig Aaron - Executive Vice President and Chief Financial Officer Conference Call Participants John Murphy - Bank of America ML Colin Langan - Wells Fargo Ryan Brinkman - JPMorgan Luke Young - Baird Joe Spak - UBS Edison Yu - Deutsche Bank Emmanuel Rosner - Wolfe Research Dan Levy - Barclays Operator Good morning. My name is Nick, and I will be your conference specialist. seekingalpha.com - 2 months ago
BorgWarner Surpasses EPS Forecast BorgWarner (BWA -3.27%), a leading innovator in the automotive industry, issued its earnings report for Q4 2024 on Feb. 6, 2025. Central to the release was the company's successful mitigation of cost pressures, as evidenced by its adjusted EPS of $1.01, surpassing predictions of $0.96. fool.com - 2 months ago
BorgWarner (BWA) Q4 Earnings: Taking a Look at Key Metrics Versus Estimates While the top- and bottom-line numbers for BorgWarner (BWA) give a sense of how the business performed in the quarter ended December 2024, it could be worth looking at how some of its key metrics compare to Wall Street estimates and year-ago values. zacks.com - 2 months ago
8. Profile Summary

BorgWarner Inc. BWA

image
COUNTRY US
INDUSTRY Auto - Parts
MARKET CAP $ 5.9 B
Dividend Yield 0.34%
Description 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.
Contact 3850 Hamlin Road, Auburn Hills, MI, 48326 https://www.borgwarner.com
IPO Date Aug. 13, 1993
Employees 38300
Officers Mr. Craig D. Aaron Executive Vice President & Chief Financial Officer Ms. Tonit M. Calaway J.D. Executive Vice President, Chief Administrative Officer, General Counsel & Secretary Dr. Stefan Demmerle Vice President and President & GM of PowerDrive Systems Dr. Paul Arthur Farrell Executive Vice President & Chief Strategy Officer Mr. Patrick Nolan C.F.A. Vice President of Investor Relations Dr. Volker Weng Vice President, President and GM of Turbos & Thermal Technologies Ms. Tania Wingfield Executive Vice President & Chief Human Resources Officer Ms. Amy B. Kulikowski Vice President & Chief Accounting Officer Mr. Joseph F. Fadool President, Chief Executive Officer & Director Harry Husted Chief Technology Officer