OTIS
Otis Worldwide Corp
Price:  
94.09 
USD
Volume:  
4,536,390.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Otis Intrinsic Value

10.90 %
Upside

What is the intrinsic value of Otis?

As of 2025-06-22, the Intrinsic Value of Otis Worldwide Corp (OTIS) is 104.39 USD. This Otis valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.09 USD, the upside of Otis Worldwide Corp is 10.90%.

The range of the Intrinsic Value is 70.52 - 188.86 USD

Is Otis undervalued or overvalued?

Based on its market price of 94.09 USD and our intrinsic valuation, Otis Worldwide Corp (OTIS) is undervalued by 10.90%.

94.09 USD
Stock Price
104.39 USD
Intrinsic Value
Intrinsic Value Details

Otis Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.52 - 188.86 104.39 10.9%
DCF (Growth 10y) 89.80 - 221.34 127.79 35.8%
DCF (EBITDA 5y) 90.89 - 123.53 109.16 16.0%
DCF (EBITDA 10y) 105.15 - 150.32 128.42 36.5%
Fair Value 37.71 - 37.71 37.71 -59.92%
P/E 88.99 - 115.31 100.87 7.2%
EV/EBITDA 39.97 - 103.48 73.10 -22.3%
EPV 24.99 - 38.76 31.87 -66.1%
DDM - Stable 30.31 - 87.09 58.70 -37.6%
DDM - Multi 62.70 - 136.64 85.60 -9.0%

Otis Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 37,135.44
Beta 0.47
Outstanding shares (mil) 394.68
Enterprise Value (mil) 43,623.44
Market risk premium 4.60%
Cost of Equity 10.00%
Cost of Debt 4.28%
WACC 8.74%