The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$7.50Fair value$57.64Bull$102.11
FairClose
52-week traded range
52W low $40.9652W high $77.03
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BorgWarner closed at $66.65, 15.6% above the consensus fair value of $57.64 drawn from 8 valuation models.
Financial DNA score 31/100 — Weak. P/E of 52.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$102.11
+53.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$27.99
-58.0%
√(22.5 × EPS × BVPS)
EPS=1.28, BVPS=27.2 · outside Graham range (P/E 52.1, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
$25.60
-61.6%
EPS × 20x (sector P/E)
EPS=1.28, Sector P/E=20x
Peter Lynch (PEG)
$9.02
-86.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.28, g=7.1%
EV/EBITDA
$50.68
-24.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.26B
Book Value (P/B)
$7.50
-88.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.2, ROE=4.9%, g=3%, r=10%
Reverse DCF
$66.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.1% | Historical: -7.1%
Margin of Safety
$38.93
-41.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=51.9, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.