SweetValueLab
Write for us

Otis Worldwide Corporation — Intrinsic Value & Fair Price

OTIS
NYSEIndustrialsIndustrial - MachineryCIK 0001781335otis.comAbout OTIS
Last close · Oct 16, 202671.33+0.93 (+1.32%)
Market cap$27.2B
Model value · DCF · Perpetuity growth · 5y
70.11
Otis Worldwide closed at $71.33 — overvalued by 2% vs model.
40.22the model's range180.91

DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.

Other models
32.02 – 100.12
Wall St. target
90.00 21% below
Above model, 1y
5 of 20 days

Price and model value

Embed this card

OTIS's close against its model value, as a 420×168 card for your own page. It updates nightly with this site and links back here.

Free to embed; keep the attribution link.
Loading chart…
What the marks mean
Daily close

Valuation models

price $71.33 · as of Oct 17, 2026
DCF · Perpetuity growth · 5yused40.22 – 180.9170.112% overvaluedDCF · Perpetuity growth · 10y45.77 – 189.1176.587% undervaluedDCF · EBITDA exit · 5y22.82 – 76.3747.3251% overvaluedDCF · EBITDA exit · 10y32.17 – 90.7557.0425% overvaluedP/E · peers—55.3429% overvaluedP/E · own history88.14 – 107.32100.1229% undervaluedPEG—56.8725% overvaluedEV/EBITDA · peers—32.81117% overvaluedEV/Revenue · peers—37.6689% overvaluedEarnings power value23.97 – 43.9632.02123% overvaluedDividend discount31.08 – 66.6744.9059% overvaluedWall St. consensus target—90.0021% belowCost of capital (WACC)—7.70%—

DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. How we value a stock walks through every input.

engine pkg:0.1.0

Dividends

Quarterly · as of Oct 16, 2026
Yield, trailing 12 months
2.41%
Past 2 years
low 1.38%high 2.69%
Dividends per share, a year at a time
$0.88Aug ’21$1.06Aug ’22$1.26Aug ’23$1.46Aug ’24$1.62Aug ’25$1.72TTM
Dividends / free cash flow, FY2025
44.8%
Raised
5+ years in a row
Growth, 5 yrs
14.3% a year
Last change
+4.8% · May 2026
Every payment, with ex-dates · latest $0.44, paid Sep 11, 2026

Research on OTIS

No posts on OTIS yet.
Studied OTIS from its filings? Guest posts are reviewed before they go live.Write about OTIS →

How it is valued

Valued asDividend Payer
Low/slowing growth (~1% recent)Moderate margins (10% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 5.0x)Strong FCF yield (5.3%)
What growth the price implies: the reverse DCF

Key figures

FY2025
P/E
20.4×
EV / EBITDA
14.8×
FCF yield
5.1%
Dividend yield, TTM
2.41%
Beta
0.86
Cost of capital (WACC)
7.70%
Full financials

Superinvestors

13F · Q2 2026
All 4 holders

Analyst actions

third-party, quoted
09-24Wells Fargo · target77.00
08-10Morgan Stanley · target75.00
07-28RBC Capital · target90.00
04-08Wolfe Research · “Peer Perform” from “Outperform”downgrade
Ratings, targets and estimates

Recent

filings, insider trades and key news
53 filings · 40 insider transactions

Comparable companies

by business, not by industry label
CARRCarrier GlobalTTTrane TechnologiesJCIJohnson ControlsALLEAllegion

The weekly

One email a week across every stock we cover: 13F filings, insider trades, earnings and new research. It covers the whole market, not just OTIS. No account.

About Otis Worldwide

Otis Worldwide Corporation is a global leader specializing in the manufacturing, installation, and servicing of elevators and escalators, with significant operations in the United States, China, and numerous other international markets. The company's business is organized into two primary divisions: New Equipment and Service. Its New Equipment segment is responsible for the design, fabrication, sale, and fitting of a diverse array of passenger and freight elevators, escalators, and moving walkways, catering to residential and commercial properties, as well as large-scale infrastructure endeavors. Conversely, the Service segment offers extensive maintenance, repair, and modernization services aimed at upgrading existing elevator and escalator systems. Otis maintains a substantial global service footprint, employing approximately 34,000 service technicians across roughly 1,400 branches and offices. The company, established in 1853, is headquartered in Farmington, Connecticut.

CEO
Judith F. Marks
Headquarters
Farmington, CT
Employees
72,000
IPO
2020-03-19
Full company profile

Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; the formulas are in how we value a stock.