US · OTIS
Otis Worldwide Corporation
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Farmington, CT 06032
- Website
- otis.com
Price · as of 2025-12-31
$77.08
Market cap 36.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $76.72 | -0.47% |
| Intrinsic Value(DCF) | $37.87 | -50.87% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $32.62 | -57.68% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $11.84 | $30.81 | |||
| 2019 | $13.01 | $24.89 | |||
| 2020 | $61.12 | $55.02 | $0.00 | $0.00 | $11.40 |
| 2021 | $67.84 | $65.16 | $6.07 | $0.00 | $57.12 |
| 2022 | $78.12 | $65.04 | $0.25 | $0.00 | $12.27 |
| 2023 | $94.32 | $78.02 | $1.18 | $0.00 | $40.21 |
| 2024 | $102.12 | $78.08 | $0.12 | $0.00 | $34.86 |
| 2025 | $93.62 | $76.72 | $0.45 | $0.00 | $32.62 |
AI valuation
Our deep-learning model estimates Otis Worldwide Corporation's (OTIS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $76.72
- Current price
- $77.08
- AI upside
- -0.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$37.87
-50.87% upside
Graham-Dodd
—
— upside
Graham Formula
$32.62
-57.68% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| OTIS | Otis Worldwide Corporatio… | $77.08 | 36.07B | -0% | -51% | — | -58% | 25.33 | -6.84 | 2.55 | 19.29 | — | -4.96 | 30.28% | 14.78% | 9.59% | -28.42% | 83.23% | 13.25% | -1.62 | 10.88 | 0.85 | 0.72 | 3.32 | -1400.00% | 119.00% | 49.00% | 3.92% | 0.21 | 74.90% | 1.76% | 44.50% | 3.95% | 20.87 | 30.82 | 3.08 | 3.22 |
| AME | AMETEK, Inc. | $239.22 | 55.07B | -40% | -53% | -88% | -61% | 37.59 | 5.24 | 7.52 | 30.58 | 474.33 | -43.12 | 36.38% | 26.15% | 20.00% | 14.59% | 13.24% | 9.64% | 0.21 | 23.82 | 1.06 | 0.55 | 0.97 | 793.00% | 663.00% | -178.00% | 3.00% | 0.63 | 13.89% | 0.51% | 19.30% | 1.52% | 29.69 | 34.38 | 7.77 | 7.01 |
| DAL | Delta Air Lines, Inc. | $65.70 | 42.91B | -43% | -41% | -31% | +27% | 8.32 | 2.01 | 0.66 | 7.27 | 19.03 | 8.27 | 22.84% | 9.19% | 7.90% | 27.78% | 12.99% | 6.40% | 1.02 | 8.57 | 0.40 | 0.26 | 2.09 | 4371.00% | 279.00% | 3314.00% | 9.23% | 0.30 | 10.59% | 1.06% | 8.80% | 8.09% | 10.03 | 15.21 | 0.92 | 1.41 |
| DOV | Dover Corporation | $225.50 | 30.93B | +15% | -57% | -62% | -56% | 28.40 | 4.20 | 3.84 | 17.80 | — | 144.14 | 39.77% | 16.97% | 13.52% | 15.24% | 12.34% | 8.44% | 0.51 | 12.51 | 1.79 | 1.21 | 1.13 | -5928.00% | 448.00% | 9243.00% | 3.60% | 0.53 | 12.58% | 0.91% | 25.90% | 2.65% | 24.15 | 29.68 | 4.10 | 5.70 |
| EME | EMCOR Group, Inc. | $724.62 | 32.44B | -42% | +277% | -76% | -7% | 26.04 | 9.02 | 1.95 | 16.53 | 84.02 | 28.76 | 19.58% | 9.84% | 7.47% | 38.50% | 43.61% | 14.97% | 0.23 | — | 1.22 | 1.10 | -0.13 | 3099.00% | 1664.00% | -1078.00% | 3.59% | 0.27 | 44.38% | 0.14% | 3.50% | 1.90% | 19.68 | 27.65 | 1.94 | 7.01 |
| FIX | Comfort Systems USA, Inc. | $1,429.37 | 50.42B | -53% | +827% | -89% | -26% | 49.72 | 20.76 | 5.59 | 35.06 | 50.83 | 54.20 | 24.13% | 14.42% | 11.23% | 49.24% | 55.85% | 18.34% | 0.32 | 145.70 | 1.21 | 1.15 | -0.14 | 9781.00% | 2952.00% | 3977.00% | 2.03% | 0.35 | 55.51% | 0.14% | 6.70% | 0.56% | 38.58 | 49.10 | 5.56 | 10.42 |
| IR | Ingersoll Rand Inc. | $94.14 | 37.2B | -25% | -59% | -89% | -79% | 64.34 | 3.71 | 4.89 | 21.28 | — | -14.20 | 38.54% | 18.53% | 7.60% | 5.74% | 7.58% | 3.20% | 0.47 | 5.58 | 2.06 | 1.34 | 1.84 | -2961.00% | 575.00% | -220.00% | 3.26% | 0.66 | 8.96% | 0.09% | 5.50% | 2.81% | 28.88 | 33.56 | 5.35 | 3.81 |
| ROK | Rockwell Automation, Inc. | $407.45 | 45.81B | -37% | -59% | — | -83% | 60.62 | 12.43 | 5.44 | 34.75 | — | -43.28 | 48.14% | 17.06% | 10.42% | 20.94% | 16.67% | 6.67% | 1.00 | 9.12 | 1.14 | 0.70 | 2.27 | -737.00% | 97.00% | 11249.00% | 2.99% | 0.45 | 19.48% | 1.30% | 78.90% | 3.20% | 34.14 | 35.78 | 5.82 | 5.52 |
| ROP | Roper Technologies, Inc. | $349.73 | 37.64B | +23% | -52% | -98% | -19% | 24.70 | 1.91 | 4.80 | 14.98 | — | -3.38 | 69.24% | 28.29% | 19.44% | 7.93% | 6.42% | 4.66% | 0.47 | 6.88 | 0.52 | 0.42 | 2.87 | -105.00% | 1226.00% | 712.00% | 6.57% | 0.68 | 9.03% | 0.94% | 23.10% | 2.25% | 21.00 | 18.83 | 5.94 | 2.63 |
| WAB | Westinghouse Air Brake Te… | $263.95 | 45.12B | -32% | -54% | -91% | -60% | 38.52 | 4.03 | 4.03 | 20.97 | 294.53 | -15.44 | 31.48% | 16.74% | 10.48% | 10.99% | 9.49% | 5.72% | 0.50 | 8.31 | 1.11 | 0.52 | 2.01 | 1308.00% | 751.00% | -787.00% | 3.33% | 0.34 | 10.25% | 0.38% | 14.80% | 0.88% | 26.60 | 33.16 | 4.45 | 3.54 |
| XYL | Xylem Inc. | $129.56 | 31.56B | -23% | -59% | -93% | -59% | 33.05 | 2.73 | 3.47 | 17.85 | 446.73 | 35.84 | 38.46% | 13.54% | 10.59% | 8.59% | 8.34% | 5.57% | 0.17 | 42.17 | 1.62 | 1.13 | 0.26 | 740.00% | 552.00% | -340.00% | 2.90% | 0.43 | 7.72% | 1.25% | 41.20% | 3.02% | 26.05 | 35.01 | 3.53 | 4.36 |
About Otis Worldwide Corporation
Otis Worldwide Corporation manufactures, installs, and services elevators and escalators in the United States, China, and internationally. The company operates in two segments, New Equipment and Service. The New Equipment segment designs, manufactures, sells, and installs a range of passenger and freight elevators, as well as escalators and moving walkways for residential and commercial buildings, and infrastructure projects. The Service segment performs maintenance and repair services, as well as modernization services to upgrade elevators and escalators. It had a network of approximately 34,000 service mechanics operating approximately 1,400 branches and offices. The company was founded in 1853 and is headquartered in Farmington, Connecticut.
- CEO
- Judith F. Marks
- Employees
- 72K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($37.87 ÷ $77.08) − 1 = -50.87% (DCF, example).