Valuation models
price $75.75 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused66.58 – 115.1185.4811% undervaluedDCF · Perpetuity growth · 10y72.16 – 123.5792.1818% undervaluedDCF · EBITDA exit · 5y99.13 – 109.69104.2727% undervaluedDCF · EBITDA exit · 10y98.71 – 118.72108.2330% undervaluedP/E · peers—55.5136% overvaluedP/E · own history87.71 – 107.1599.7524% undervaluedPEG—55.2837% overvaluedEV/EBITDA · peers—30.83146% overvaluedEV/Revenue · peers—35.76112% overvaluedEarnings power value20.97 – 41.0729.02161% overvaluedDividend discount31.68 – 69.1446.0465% overvaluedWall St. consensus target—75.001% aboveCost of capital (WACC)—7.53%—
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
85.48
Otis Worldwide closed at $75.75 — undervalued by 11% vs model.
66.58the model's range115.11
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
29.02 – 108.23
Wall St. target
75.00 1% above
Below model, 1y
17 of 30 days
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 (5.0%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.