What is Otis Worldwide Corporation (OTIS) DCF Fair Value and Intrinsic Value in 2026?

Otis Worldwide Corporation (OTIS) intrinsic value is calculated using conservative multi-stage Discounted Cash Flow (DCF) models, 5-year free cash flow trajectories, Graham Numbers, and owner earnings multiples. LocalAlpha tracks real-time margin of safety against live market prices.

What is Otis Worldwide Corporation's historical Return on Invested Capital (ROIC) and Moat Rating?

Otis Worldwide Corporation operates in the Industrials sector (Specialty Industrial Machinery) with an economic moat rating of WIDE. LocalAlpha tracks 5-year audited quarterly ROIC, operating margin stability, and balance sheet solvency ratios.

What is Otis Worldwide Corporation's financial health rating and Piotroski F-Score?

Otis Worldwide Corporation's balance sheet quality is evaluated using the 9-point Piotroski F-Score, Altman Z-Score solvency model, debt-to-equity ratio, and quick/current liquidity coverage to guard against financial distress.

How does LocalAlpha monitor Otis Worldwide Corporation (OTIS) for quarterly SEC filing thesis breaks?

LocalAlpha audits Otis Worldwide Corporation's 10-K, 10-Q, and 8-K regulatory filings on SEC EDGAR within 15 minutes of release. If reported metrics breach an investor's custom ROIC floor, operating margin boundary, or qualitative risk criteria, an autonomous breach audit is dispatched immediately.

StocksOTIS

OTIS

Otis Worldwide CorporationIndustrials / Specialty Industrial MachineryINTACT

Otis Worldwide Corporation engages in manufacturing, installation, and servicing of 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. This segment serves real-estate and building developers, and general contractors. It sells its products directly to customers, as well as through agents and distributors. The Service segment performs maintenance and repair services, as well as modernization services to upgrade elevators and escalators. Otis Worldwide Corporation was founded in 1853 and is headquartered in Farmington, Connecticut.

Share Price

$69.10

52W: $67.64 - $94.57

DCF Fair Value

$57.60

-20% Premium

Thesis Hub

P/E (TTM)

17.8x

ROIC

11.3%

Operating Margin

15.1%

FCF Yield

5.5%

Debt / Equity

0.65x

Piotroski Score

7/9

Altman Z-Score

3.59

Market Cap

$26.3B

Price vs. Intrinsic Value Corridor

Overvalued vs DCF ($57.60)

Historical market price overlaid against conservative DCF Fair Value & Benjamin Graham Margin of Safety bands.

Period Return (1Y)

—()

Period Range

$— - $—

DCF Fair Value

$57.60

MOS Buy Target (-25%)

$43.20

Valuation Overlays: DCF Fair Value ($57.60) 25% MOS Buy Target ($43.20) Revised Graham ($70.60)

2-Stage Discounted Cash Flow (DCF) Workbench

Conservative intrinsic value model based on owner cash generation over a 10-year investment horizon. Opens with LocalAlpha's baseline assumptions (matching the fair value shown above) — adjust any input to stress-test.

Current Market Price

$69.10

DCF Fair Value

$57.52

-20.1% Premium

Starting Free Cash Flow ($M)$1,436M

$100M$1,436M (Reported)$50,000M

Stage 1 Growth (Years 1-5)7.5%

-5%10% (Target)35%

Stage 2 Growth (Years 6-10)4.5%

0%5%20%

Discount Rate (WACC / Hurdle)9.0%

6%9% (Standard)15% (High Risk)

Terminal Perpetual Growth2.5%

1% (GDP Floor)2.5% (Inflation)4.0%

Net Debt ($M)$8,000M

-$100B CashBalance Sheet+$150B Debt

10-Yr PV of Cash Flows

$12.8B

PV of Terminal Value

$17.1B

Implied Enterprise Value

$29.9B

Implied Equity Value

$21.9B

Year	Yr 1	Yr 2	Yr 3	Yr 4	Yr 5	Yr 6	Yr 7	Yr 8	Yr 9	Yr 10
Projected FCF ($M)	$1,544	$1,659	$1,784	$1,918	$2,062	$2,154	$2,251	$2,353	$2,458	$2,569
Present Value (PV)	$1,416	$1,397	$1,378	$1,359	$1,340	$1,285	$1,232	$1,181	$1,132	$1,085

Benjamin Graham & Buffett Value Models

Classical deep value metrics based on asset backing, normalized earnings power, and owner cash yield.

Graham Number

N/A

Calculated as √(22.5 × EPS × BVPS). The maximum theoretical price a defensive investor should pay based purely on asset book value and current earnings.

Not calculable here: the formula takes a square root of EPS × book value, so it breaks down when trailing earnings (or book value) are negative. A company losing money has no defensive-investor price under Graham's classic test — lean on the DCF and solvency scores instead.

EPS: $3.89BVPS: $-15.10

Revised Graham Formula+2.1%

$70.60

Formula: V = (EPS × (8.5 + 2g) × 4.4) / Y where g is the conservative 7-10 yr growth rate and Y is AAA Bond Yield.

Growth Rate (g%)

Bond Yield (Y%)

Buffett Owner Earnings5.2% Yield

$3.58 / share

True distributable cash flow: Net Income + D&A - Maintenance CapEx. Reflects the cash Buffett would extract without hurting unit volume.

Total: $1.4BYield: 5.2%

Reverse DCF: Market Growth Expectation

MODEST BARRIER

4.5% CAGR (Next 10 Yrs)

At the current price of $69.10, the market is assuming the business will compound Free Cash Flow at 4.5% per year for the next decade with a 9% hurdle rate.

Value Investor Verdict

✓ Low market hurdle: Easy for a wide-moat compounder to beat.

Autonomous Thesis Underwriting

Surveil OTIS with Mathematical Margin of Safety Rules

Set non-negotiable floor rules for Otis Worldwide Corporation. If a newly filed quarterly 10-Q breaks your ROIC floor, operating margin boundary, or balance sheet leverage rules, receive an autonomous breach audit within 15 minutes.

Buffett Quality

ROIC > 15% • Margin > 15% • D/E < 0.5x

Margin Floor Guard

Current Margin 15.1% • Floor > 10%

Solvency Guard

Altman-Z > 2.6 • Current Ratio > 1.5x

Track OTIS & Set Alerts Browse S&P 500 Coverage

Frequently Asked Questions: Otis Worldwide Corporation (OTIS) Intrinsic Valuation

Audited fundamentals, DCF intrinsic value sensitivity, and thesis break detection parameters for Otis Worldwide Corporation.

Based on institutional multi-stage Discounted Cash Flow (DCF) modeling on audited SEC cash flows, Otis Worldwide Corporation has an estimated DCF intrinsic fair value of $57.60 per share compared to its current market price of $69.10. This represents an estimated 20.0% premium over fair value. Additionally, its classic Benjamin Graham Number stands at $N/A.