OTIS

NYSE

Otis Worldwide Corp

Industrials, Industrial Machinery & Supplies & Components

$73.99

close 7 Aug 2026

-14.00%

52-week change

$28.17B

market cap

$69.16

$94.57

52-week range

Expected price

$92.28 – $112.79

Current price

$73.99

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)19.02x

P/S (TTM)1.89x

P/B-4.90x

EV/EBITDA (TTM)14.46x

FCF yield (TTM)6.08%

PEG (TTM, GAAP)3.31

Context

P/E, own 5-year average25.83x

P/E, sector median29.72x*

Price at 5-year median P/E$102.05*

Indicated dividend yield2.38%

Forward — analyst consensus

Forward P/E (FY2026)18.19x*

Forward P/E (FY2027)16.04x

Forward PEG1.36*

Consensus EPS FY2026 (11 analysts)$4.07

EPS growth (FY2026→FY2027)13.42%

Revenue growth (FY2026)5.30%

Street view

Price target (mean)$90.50*

Target upside22.31%

Ratings (buy / hold / sell)7 / 7 / 0

FY2026 EPS revisions, 30d (up / down)1 / 8

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 23 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +2.17%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$73.99

Cash & equivalents$813.00M

Total debt$8.23B

Shares outstanding380.67M

Result

DCF price per share$62.21

Current price$73.99

Margin of safety-15.92%

PV of years 1–10$12.78B

PV of terminal value$18.32B

Equity value$23.68B

Market-implied growth+3.90%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.75B	$1.79B	$1.83B	$1.87B	$1.91B	$1.95B	$1.99B	$2.03B	$2.08B	$2.12B	$39.55B
PV	$1.62B	$1.53B	$1.45B	$1.37B	$1.30B	$1.23B	$1.16B	$1.10B	$1.04B	$982.88M	$18.32B

period to 30 Jun 2026, filed 23 Jul 2026, close 7 Aug 2026