Otis Worldwide Corp

By default your notes are visible only to you.

69.7

52-week range

101.4

70.84

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

6 %

Dividend Yield TTM

2.4 %

Market cap $

$ 27,182

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

18.8

Price / Book TTM

(4.8)

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(1.3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(23.8) %

(1.3) %

56.6 %

Free cash flow per share growth

3.2 %

22.9 %

Earnings per share growth

(14) %

68.3 %

Founded: 1,853

Employees: 72,000

Business Summary:Otis Worldwide Corporation manufactures, installs, and services 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. The Service segment performs maintenance and repair services, as well as modernization services to upgrade elevators and escalators. It had a network of approximately 34,000 service mechanics operating approximately 1,400 branches and offices. The company was founded in 1853 and is headquartered in Farmington, Connecticut.

Fair Value Reference Estimate