|
Market Closed -
NYSE
16:00:02 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 55.93 USD | +0.36% |
|
-2.65% | +24.12% |
| 10-15 | BorgWarner's Core Auto Growth, Data-Center Power Opportunity Could Drive Upside, BofA Says | MT |
| 10-15 | BofA Securities Adjusts Price Target on BorgWarner to $85 From $78 | MT |
Company Valuation: BorgWarner Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,806 | 9,425 | 8,427 | 6,952 | 9,640 | 11,391 | - | - |
| Change | - | -12.79% | -10.59% | -17.5% | 38.65% | 18.17% | - | - |
| Enterprise Value (EV) 1 | 13,292 | 12,315 | 10,673 | 9,019 | 11,226 | 12,619 | 12,214 | 11,937 |
| Change | - | -7.36% | -13.33% | -15.49% | 24.46% | 12.42% | -3.21% | -2.27% |
| P/E | 20.1x | 10.1x | 13.3x | 21.2x | 35.2x | 11.6x | 10.2x | 9.09x |
| PBR | 1.56x | 1.3x | 1.41x | 1.26x | 1.71x | 1.93x | 1.7x | 1.49x |
| PEG | - | 0.1x | -0.4x | -0.5x | -2.4x | 0x | 0.7x | 0.8x |
| Capitalization / Revenue | 0.73x | 0.6x | 0.59x | 0.49x | 0.67x | 0.8x | 0.77x | 0.72x |
| EV / Revenue | 0.9x | 0.78x | 0.75x | 0.64x | 0.78x | 0.89x | 0.82x | 0.76x |
| EV / EBITDA | 5.77x | 5.53x | 5.7x | 4.46x | 5.13x | 5.96x | 5.43x | 4.96x |
| EV / EBIT | 8.68x | 7.68x | 7.86x | 6.37x | 7.3x | 8.21x | 7.44x | 6.66x |
| EV / FCF | 20.8x | 14.6x | 18.9x | 12.4x | 9.29x | 12.9x | 11.8x | 10.7x |
| FCF Yield | 4.81% | 6.87% | 5.29% | 8.08% | 10.8% | 7.78% | 8.51% | 9.35% |
| Dividend per Share 2 | 0.68 | 0.68 | 0.56 | 0.44 | 0.56 | 0.6648 | 0.676 | 0.7278 |
| Rate of return | 1.51% | 1.69% | 1.56% | 1.38% | 1.24% | 1.19% | 1.21% | 1.3% |
| EPS 2 | 2.24 | 3.99 | 2.7 | 1.5 | 1.28 | 4.818 | 5.495 | 6.15 |
| Distribution rate | 30.4% | 17% | 20.7% | 29.3% | 43.8% | 13.8% | 12.3% | 11.8% |
| Net sales 1 | 14,838 | 15,801 | 14,198 | 14,086 | 14,316 | 14,176 | 14,806 | 15,756 |
| EBITDA 1 | 2,303 | 2,227 | 1,873 | 2,021 | 2,190 | 2,118 | 2,251 | 2,407 |
| EBIT 1 | 1,531 | 1,603 | 1,358 | 1,417 | 1,537 | 1,538 | 1,643 | 1,792 |
| Net income 1 | 537 | 944 | 625 | 338 | 277 | 1,023 | 1,146 | 1,272 |
| Net Debt 1 | 2,486 | 2,890 | 2,246 | 2,067 | 1,586 | 1,228 | 823.1 | 546.3 |
| Reference price 2 | 45.07 | 40.25 | 35.85 | 31.79 | 45.06 | 55.93 | 55.93 | 55.93 |
| Nbr of stocks (in thousands) | 239,771 | 234,154 | 235,055 | 218,700 | 213,928 | 203,666 | - | - |
| Announcement Date | 2/15/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.57x | 0.89x | 5.94x | 1.19% | 11.39B | |
| 18.65x | 2.03x | 11.15x | 1.58% | 73.15B | |
| 15.72x | 1.09x | 8.37x | 2.37% | 36.7B | |
| 11.79x | 0.56x | 4.87x | 4.02% | 28.66B | |
| 12.3x | 0.51x | 3.69x | 4.77% | 27.76B | |
| 7.26x | 0.42x | 5.43x | 2.09% | 23.16B | |
| 15.6x | 2.64x | 9.36x | 3.88% | 19.99B | |
| 29.12x | 1.16x | 12.25x | 0.63% | 17.79B | |
| 10.31x | 0.48x | 4.74x | 3.09% | 16.92B | |
| 20.4x | 0.83x | 10.11x | 3.48% | 16.74B | |
| Average | 15.27x | 1.06x | 7.59x | 2.71% | 27.23B | |
| Weighted average by Cap. | 15.67x | 1.23x | 8.13x | 2.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BWA Stock
- Valuation BorgWarner Inc.
Select your edition
All financial news and data tailored to specific country editions
