image
Consumer Cyclical - Auto - Parts - NYSE - US
$ 29.0
-1.53 %
$ 6.37 B
Market Cap
17.79
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BWA stock under the worst case scenario is HIDDEN Compared to the current market price of 29 USD, BorgWarner Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BWA stock under the base case scenario is HIDDEN Compared to the current market price of 29 USD, BorgWarner Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one BWA stock under the best case scenario is HIDDEN Compared to the current market price of 29 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$24.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
14.1 B REVENUE
-0.79%
546 M OPERATING INCOME
-52.93%
428 M NET INCOME
-39.03%
1.38 B OPERATING CASH FLOW
5.34%
-603 M INVESTING CASH FLOW
-1.69%
-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 2.86 B
Other Current Assets 1.57 B
Non-Current Assets 7.47 B
Long-Term Investments 315 M
PP&E 3.75 B
Other Non-Current Assets 3.4 B
14.96 %20.42 %11.21 %26.81 %24.33 %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 118 M
Net Income 428 M
16b16b14b14b12b12b10b10b8b8b6b6b4b4b2b2b0014b(11b)3b(2b)546m(118m)428mRevenueRevenueCost 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%
4.02% ROIC
4.02%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis BorgWarner Inc.
image
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 428 M
Depreciation & Amortization 673 M
Capital Expenditures -653 M
Stock-Based Compensation -23 M
Change in Working Capital 0
Others 887 M
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 , with forecasts ranging from a low of $36 to a high of $40 .
BWA Lowest Price Target Wall Street Target
36 USD 24.14%
BWA Average Price Target Wall Street Target
38 USD 31.03%
BWA Highest Price Target Wall Street Target
40 USD 37.93%
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
0.35% DIVIDEND YIELD
0.11 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.600000.600000.500000.500000.400000.400000.300000.300000.200000.200000.100000.100000.000000.000000.114440.114440.123240.149650.149650.149650.149650.149650.149650.110.110.114440.114440.123240.149650.149650.149650.149650.149650.149650.110.110.114440.114440.123240.149650.149650.149650.149650.149650.110.110.114440.460.123240.470.149650.520.149650.600.149650.600.149650.600.149650.600.149650.600.110.520.110.440.222015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership BorgWarner Inc.
image
Sold
0-3 MONTHS
1.45 M USD 3
3-6 MONTHS
1.11 M USD 2
6-9 MONTHS
8.58 M USD 6
9-12 MONTHS
411 K USD 2
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 Reports Strong First Quarter 2025 Results; Announces Exit of Charging Business; Secures New Business Across Portfolio to Support Future Growth AUBURN HILLS, Mich. , May 7, 2025 /PRNewswire/ -- BorgWarner Inc. (NYSE: BWA) today reported first quarter results. prnewswire.com - 1 week ago
BorgWarner Obtains High-Voltage Coolant Heater Contract with Global OEM 400V high-voltage coolant heater (HVCH) technology to be used in series of plug-in hybrid electric vehicles HVCH offers flexible and compact design with high thermal power density Marks the company's largest eHeater contract for plug-in hybrid electric vehicles in North America AUBURN HILLS, Mich. , May 6, 2025 /PRNewswire/ -- BorgWarner, a global product leader in delivering innovative and sustainable mobility solutions, has secured a contract with a major, global OEM to deliver its 400-volt HVCH on a series of the automaker's plug-in hybrid electric vehicle (PHEV) platforms. prnewswire.com - 1 week ago
BorgWarner to Supply eMotor to Major North American OEM S-wind technology to be used in hybrid full-sized trucks, SUVs Enables peak performance with enhanced efficiency in a compact package PACE-awarded S-wind technology increases scalability and reduces costs AUBURN HILLS, Mich. , May 6, 2025 /PRNewswire/ -- BorgWarner, a global product leader in delivering innovative and sustainable mobility solutions, has entered into a contract with a major, North American-based OEM to supply its 400V SW130 (S-wind) eMotor for use on a series of hybrid full-sized trucks and SUVs. prnewswire.com - 1 week ago
BorgWarner Secures Two Dual-Clutch Programs in China BorgWarner's Dual-Clutch technology provides superior performance and increased transmission efficiency New program captured with prominent transmission manufacturer Program extended for seven years with a German OEM in China AUBURN HILLS, Mich. , May 6, 2025 /PRNewswire/ -- BorgWarner strengthened its product leadership in dual clutch modules for dual clutch transmissions (DCT) with a new contract with a prominent Chinese transmission manufacturer and an extension to its current contract with a German OEM in China. prnewswire.com - 1 week ago
BorgWarner Extends Four Exhaust Gas Recirculation Contracts with Major North American OEM BorgWarner to supply Exhaust Gas Recirculation (EGR) components for OEM's passenger and light commercial vehicle platforms for combustion and hybrid applications EGR system reduces NOx emissions and improves fuel economy to help meet environmental standards EGR production extends through 2029 AUBURN HILLS, Mich. , May 6, 2025 /PRNewswire/ -- BorgWarner, a global product leader in delivering innovative and sustainable mobility solutions, is extending its business with a major North American OEM by finalizing extensions of four EGR system volume contracts. prnewswire.com - 1 week ago
BORGWARNER DECLARES QUARTERLY DIVIDEND AUBURN HILLS, Mich. , May 1, 2025 /PRNewswire/ -- On April 30, 2025, the Board of Directors of BorgWarner Inc. (NYSE: BWA) declared a quarterly cash dividend of $0.11 per share of common stock. prnewswire.com - 2 weeks ago
Webcast Alert: BorgWarner 2025 First Quarter Results Conference Call AUBURN HILLS, Mich. , April 30, 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 - 2 weeks ago
BorgWarner (BWA) Expected to Beat Earnings Estimates: Should You Buy? BorgWarner (BWA) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 weeks ago
BorgWarner Showcases Latest Power Module Technology at the 46th Vienna Motor Symposium BorgWarner to present its next-generation double-sided cooled (DSC) 800V SiC power module for high-current-density applications on May 16, 2025, at 9:00 am CET Expert-led virtual presentation about a next-generation multi-level traction inverter with clean wave technology AUBURN HILLS, Mich. , April 29, 2025 /PRNewswire/ -- BorgWarner is set to showcase its latest technology at the 46th Vienna Motor Symposium from May 14-16, 2025, at the Hofburg in Vienna and will lead two presentations for its latest inverter technology. prnewswire.com - 2 weeks ago
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 - 4 weeks 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 - 1 month 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 - 1 month ago
8. Profile Summary

BorgWarner Inc. BWA

image
COUNTRY US
INDUSTRY Auto - Parts
MARKET CAP $ 6.37 B
Dividend Yield 0.35%
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 Dr. Stefan Demmerle Vice President and President & GM of PowerDrive Systems Ms. Amy B. Kulikowski Vice President & Chief Accounting Officer Ms. Tonit M. Calaway J.D. Executive Vice President, Chief Administrative Officer, General Counsel & Secretary Dr. Paul Arthur Farrell Executive Vice President & Chief Strategy Officer Mr. Craig D. Aaron Executive Vice President & Chief Financial Officer Ms. Tania Wingfield Executive Vice President & Chief Human Resources Officer Dr. Volker Weng Vice President, President and GM of Turbos & Thermal Technologies Harry Husted Chief Technology Officer Mr. Joseph F. Fadool President, Chief Executive Officer & Director Mr. Patrick Nolan C.F.A. Vice President of Investor Relations