BORGWARNER INC (BWA)
Motor Vehicle Parts & Accessories
Latest Price
$63.74
TTM P/E
37.06
Normalized P/E
26.24
Div Yield
0.97%
Book Value
26.69
P/B Ratio
2.39
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
+289% upside
EPS: $1.28
Target P/E: 26×
Formula: EPS × P/E
P/E Fair Value
$33.28
48% downside
Institutional Ownership
99.6% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 27.02M | $1.47B | 13.16% | -6.31M | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 13.52M | $733.0M | 6.58% | -- | 2026-03-31 |
| DIMENSIONAL FUND ADVISORS LP | 11.93M | $647.0M | 5.81% | -35.2K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 9.29M | $503.0M | 4.52% | -- | 2026-03-31 |
| AQR CAPITAL MANAGEMENT LLC | 7.22M | $389.0M | 3.52% | -2.00M | 2026-03-31 |
| STATE STREET CORP | 6.98M | $378.0M | 3.40% | -66.1K | 2026-03-31 |
| LSV ASSET MANAGEMENT | 6.45M | $350.0M | 3.14% | +5.3K | 2026-03-31 |
| GOLDMAN SACHS GROUP INC | 5.13M | $278.0M | 2.50% | +2.73M | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 4.81M | $260.0M | 2.34% | +508.4K | 2026-03-31 |
| VICTORY CAPITAL MANAGEMENT INC | 4.65M | $252.0M | 2.27% | -2.16M | 2026-03-31 |