What Is OTIS Fair Value?
Otis Worldwide (OTIS) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Otis Worldwide (OTIS) has a composite fair value estimate of $53.25 based on four valuation models: DCF (47% weight), Graham Number (0% weight), PEG (33% weight), and DDM (20% weight). The current market price is $67.68, suggesting the stock is overvalued by 21.3%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$53.25
vs. current price of $67.68(-21.3%)
How Is OTIS Fair Value Calculated?
Four independent models estimate what OTIS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
OTIS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
47% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$61.92
-8.5%Fair Value
Inputs used
DDM (Dividend Discount Model)
20% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$28.89
-57.3%Overvalued
Inputs used
OTIS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
0% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
N/A
Requires positive EPS and book value. Otis Worldwide currently has negative earnings, so the Graham formula cannot be applied.
Inputs used
PEG (Price/Earnings to Growth)
33% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$40.42
-40.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $67.68 is 8.5% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.52B | $1.41B |
| Year 2 | $1.61B | $1.38B |
| Year 3 | $1.71B | $1.36B |
| Year 4 | $1.81B | $1.33B |
| Year 5 | $1.91B | $1.31B |
| Year 6 | $2.03B | $1.29B |
| Year 7 | $2.15B | $1.26B |
| Year 8 | $2.27B | $1.24B |
| Year 9 | $2.41B | $1.22B |
| Year 10 | $2.55B | $1.19B |
| Terminal Value | $48.60B | $22.77B |
What Are OTIS's Key Financial Metrics?
Earnings & Growth
Current Price
$67.68
EPS (TTM)
$3.89
Forward P/E
14.9
Profit Margin
10.2%
Cash & Balance Sheet
Free Cash Flow
1.4B
EBITDA
2.6B
Book Value
-$15.10
Total Debt
8.8B
What Do Analysts Say About OTIS?
Low
$73.00
Average
$86.54
High
$105.00
Upside
+27.9%
OTIS Fair Value FAQ
What is the fair value of OTIS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), OTIS's estimated fair value is $53.25. The stock is currently trading at $67.68, which makes it overvalued by our analysis.
How is OTIS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is OTIS overvalued or undervalued?
Based on our analysis, OTIS is overvalued. The current price of $67.68 is 21.3% above our estimated fair value of $53.25.
What do Wall Street analysts say about OTIS?
13 analysts cover Otis Worldwide with a consensus rating of "Buy." The average price target is $86.54, ranging from $73.00 to $105.00. This implies 27.9% upside from the current price.