As of 2024-12-15, the Intrinsic Value of Otis Worldwide Corp (OTIS) is
90.19 USD. This Otis valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.79 USD, the upside of Otis Worldwide Corp is
-7.80%.
The range of the Intrinsic Value is 46.10 - 415.94 USD
90.19 USD
Intrinsic Value
Otis Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.10 - 415.94 |
90.19 |
-7.8% |
| DCF (Growth 10y) |
57.72 - 478.13 |
108.50 |
11.0% |
| DCF (EBITDA 5y) |
91.84 - 140.96 |
114.72 |
17.3% |
| DCF (EBITDA 10y) |
93.09 - 185.40 |
131.52 |
34.5% |
| Fair Value |
30.92 - 30.92 |
30.92 |
-68.38% |
| P/E |
104.12 - 122.64 |
117.24 |
19.9% |
| EV/EBITDA |
59.63 - 148.28 |
96.30 |
-1.5% |
| EPV |
12.22 - 45.26 |
28.74 |
-70.6% |
| DDM - Stable |
41.86 - 177.06 |
109.46 |
11.9% |
| DDM - Multi |
81.04 - 258.70 |
122.50 |
25.3% |
Otis Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,063.19 |
| Beta |
0.52 |
| Outstanding shares (mil) |
399.46 |
| Enterprise Value (mil) |
45,499.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.45% |
| Cost of Debt |
28.93% |
| WACC |
10.29% |