Want to Calculate Fair Value?
Enter Stock | Calculate Fair Value

Stock: OTIS
Book Value Per Share: $-12.97
EPS: $3.99
Diluted EPS TTM: $3.82
Dividend Per Share: 1.56
Dividend Yield: 1.63 %
Dividend Payout Ratio: 39%
Price To Sales Ratio TTM: 2.754
Price To Book Ratio: 13.2
PEG Ratio: 2.666
EV To EBITDA: 21.86
P/E Ratio: 25.89
Forward P/E Ratio: 24.45
Ex Dividend Date: 2025-05-16
Dividend Date: 2025-06-06
Current Price: $95.82
Previous Close: $96.95
52 Week Low: $88.74
52 Week High: $106.37
Earning Date (within 30 days): N/A
50 Day MA: $98.59
200 Day MA: $97.67
Link to Yahoo (Financial): OTIS
 
* Note: Prices are in Million (M) USD.
Description:
Otis Worldwide Corp (OTIS) ▼
Otis Worldwide Corporation is an American company that develops, manufactures and markets elevators, escalators, moving walkways, and related equipment.
These criteria used Company’s Cash, EBITDA and Debt balance to determines its fair value:
Cash : $2,300 M
Debt : $6,973 M
EBITDA : $2,521 M
Net Debt (Debt - Cash): $4,673 M

Since Net Debt is covered by EBITDA within 2 years, 2 points assigned.
This criteria used industry in which company operates:
Sector: Industrials
Industry: Industrials

Based on industry, 3 points assigned.
This criteria used Company’s Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 24.02

Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $1,410 M
Average Revenue: $13,446 M
Free Cash Flow to Revenue : 10 %

Since Free Cash Flow (FCF) to Revenue percentage is less than 15, 1 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $14,261 M
Revenue 4 Years Ago (2020-12-31): $12,756 M
Last 5 Years Average Revenue Growth: 2%

Since Revenue Growth is between 0 - 5, 1 point assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $404 M
Share Count 5 Years Ago (2020-12-31): $435 M

Company is buying back its own shares, 3 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Earnings Per Share (EPS): $3.99
Dividend Per Share (DPS): $2
Payout Ratio: 39%
Dividend Yield: 2%

Since company Payout Ratio is less than 50, 2 points assigned.

Since Dividend Yield is greater than 1, 1 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 55%

Since Average ROE is greater than 20, 5 points assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $96
52-Week Low: $89
Threshold Price (15% Above 52-Week Low): $102

Since Current price is within 15% threshold, 5 points assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $39,030 M

Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 3% exposure of Total Portfolio.
Value-Trade has assigned 27 points to above Otis Worldwide Corp (OTIS) stock.
Twenty Years Avg PE 33, Fair Value PE 15, Industry Based PE is 15 and Growth based PE is 10. Based on these all values average assigned is 18.25.
Value-Trades has assined P/E value 18.25. Since current year earning per share is $3.99.
The fair value of Otis Worldwide Corp (OTIS) stock should be (18.25 x $3.99) = $72.82

Share this valuation:


Advertisement