Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Otis Worldwide Corp
Bear Case (25th pct.)
-23.8% vs price
Base Case (Median)
4.4% vs price
Bull Case (75th pct.)
4.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $75.58 | 16.4% | Medium (25%) |
| Growth Trajectory DCF | $49.48 | -23.8% | Medium (20%) |
| EV/EBITDA | $37.25 | -42.6% | Medium (20%) |
| EV/FCF | $67.80 | 4.4% | Medium (20%) |
| Earnings Power Value | $68.12 | 4.9% | High (70%) |
Based on 5 out of 7 methods, OTIS appears fairly valued at the current price of $64.94. The base case fair value of $67.80 implies 4.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.