Otis Worldwide Corporation
Bear Case (25th pct.)
-26.9% vs price
Base Case (Median)
-11.8% vs price
Bull Case (75th pct.)
3.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-29.59 | -141.9% | High (40%) |
| PE Comparable | $75.26 | 6.7% | Medium (25%) |
| Growth Trajectory DCF | $49.24 | -30.2% | Medium (20%) |
| EV/EBITDA | $58.55 | -17.0% | Medium (20%) |
| EV/FCF | $86.97 | 23.3% | Medium (20%) |
| Earnings Power Value | $65.86 | -6.7% | High (70%) |
Based on 6 out of 8 methods, OTIS appears fairly valued at the current price of $70.56. The base case fair value of $62.21 implies 11.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.