← Scroll for more →
Borgwarner Inc (BWA)
Motor Vehicle Parts & Accessories
Latest Price
$51.63
TTM P/E
21.69
Normalized P/E
19.04
TTM Div Yield
1.32%
Fwd Div Yield
1.32%
Book Value
27.84
P/B Ratio
1.85
Valuation metrics
adjust assumptions →EPS: $1.28
Book value / share: $26.28
Formula: √(22.5 × EPS × BVPS)
Graham Number
$27.51
51% 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
43% 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
+343% upside
EPS: $1.28
Target P/E: 21×
Formula: EPS × P/E
P/E Fair Value
$26.88
52% 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 |