Otis Worldwide Corp (OTIS)
Electronic & Other Electrical Equipment (No Computer Equip) · Technology · $30.7B
Intrinsic Value (Consensus)
$47.73
Current Price
$70.00
Margin of Safety
-31.8%
31.8% Above Intrinsic Value
Value: $48
Price: $70
Valuation Model Estimates
Current Price: $70.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance