Otis Worldwide Corp (OTIS)
Electronic & Other Electrical Equipment (No Computer Equip) · Technology · $32.2B
Intrinsic Value (Consensus)
$47.73
Current Price
$73.51
Margin of Safety
-35.1%
35.1% Above Intrinsic Value
Value: $48
Price: $74
Valuation Model Estimates
Current Price: $73.51
DCF (Discounted Cash Flow)
$39.22
Graham Number
Not applicable
—
Earnings Power Value
$33.98
Relative Value (P/E)
$70.00
Dividend Discount Model
Not applicable
—
Consensus Value
$47.73
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
41
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
7/25
Key Financials
- EPS (TTM)
- $3.50
- EPS (Forward)
- $3.57
- Book Value
- $-12.29
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 1.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance