BORGWARNER INC (BWA)
Motor Vehicle Parts & Accessories
Latest Price
$63.95
TTM P/E
31.50
Normalized P/E
24.83
Div Yield
1.06%
Book Value
27.53
P/B Ratio
2.32
Valuation metrics
adjust assumptions →EPS: $1.28
Book value / share: $26.28
Formula: √(22.5 × EPS × BVPS)
Graham Number
$27.51
57% downside
Norm. op. income: $1.2B (median of 7yr)
Tax rate: 29%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$31.74
50% downside
Base FCF: $711M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$247.92
+288% upside
EPS: $1.28
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$32.00
50% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 25.27M | $1.68B | 12.45% | -1.75M | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 12.63M | $838.0M | 6.22% | -888.2K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 11.80M | $783.0M | 5.81% | -129.7K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 9.28M | $615.0M | 4.57% | -10.7K | 2026-06-30 |
| STATE STREET CORP | 6.83M | $453.0M | 3.37% | -140.8K | 2026-06-30 |
| LSV ASSET MANAGEMENT | 6.58M | $436.0M | 3.24% | +124.6K | 2026-06-30 |
| AQR CAPITAL MANAGEMENT LLC | 5.75M | $380.0M | 2.83% | -1.47M | 2026-06-30 |
| VICTORY CAPITAL MANAGEMENT INC | 4.88M | $324.0M | 2.40% | +228.1K | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 4.76M | $315.0M | 2.34% | -49.4K | 2026-06-30 |
| WILLIAM BLAIR INVESTMENT MANAGEMENT, LLC | 3.78M | $251.0M | 1.86% | +900.6K | 2026-06-30 |