TopFunds

Otis Worldwide Corp

NYSE: OTIS

Stock price

68.52 USD

(-19.41%) 5 years

Industrial - MachineryInvestable Universe

Insider Transactions

5Y price score: (26)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -19.41%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
03-aug.-26Award291--19,941KEARNEY CHRISTOPHER Jdirectorlink
27-may.-26Award2,716--8,174Bartlett Thomas Adirectorlink
27-may.-26Award2,591--19,544KEARNEY CHRISTOPHER Jdirectorlink
27-may.-26Award2,591--18,601Stewart Shelley JRdirectorlink
27-may.-26Award4,806--34,457WALKER JOHN Hdirectorlink
27-may.-26Award4,597--25,777PRESTON MARGARET M Vdirectorlink
27-may.-26Award2,758--18,958Hannan Kathy Hopinkahdirectorlink
27-may.-26Award2,716--14,414Connors Nelda Jdirectorlink
27-may.-26Award4,527--13,624Brannon Jilldirectorlink
27-may.-26Award2,800--19,498Black Jeffrey Harrydirectorlink

67.6

52-week range

94.5

68.52

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:

Set price notification

Valuation

Free Cash Flow Yield

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

6.4 %

Dividend Yield TTM

2.5 %

Market cap $

$ 26,084

Price / Earnings TTM

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

17.6

Price / Book TTM

(4.6)

PEG TTM

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

(1.3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(22.3) %

(11.8) %

51.4 %

Free cash flow per share growth

28.1 %

22.9 %

-

Earnings per share growth

13.1 %

68.3 %

-

Dividends

Previous dividend:0.44 per share, Paid, Ex-div date Aug 14, 2026

Analyst ratings

Price Target Low

75

Price Target High

105

Price Target Median

90

Buy

7

Hold

7

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1.5
2.4
2.6
2.1
2.9
3
3.4
4.1
3.5
11.5%
3.3
3.4
3.5
3.6
3.7
3.9
02FCF per share
3
3.2
3.1
3
3.7
3.4
3.6
3.6
3.7
2.5%
4
4.1
4.2
4.4
4.5
4.7
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
0.6
0.9
1.1
1.3
1.5
1.7
22.4%
-
-
-
-
-
-
04Dividends payout, %
-
-
-
28.7%
31.5%
37.1%
38.3%
36.8%
46.8%
10.3%
-
-
-
-
-
-
05Revenue
$ 12,323
$ 12,915
$ 13,118
$ 12,756
$ 14,298
$ 13,685
$ 14,209
$ 14,261
$ 14,431
2%
$ 14,719
$ 15,012
$ 15,311
$ 15,617
$ 15,928
$ 16,406
06ㅤ% Change
-
4.8%
1.6%
(2.8)%
12.1%
(4.3)%
3.8%
0.4%
1.2%
2%
2%
2%
2%
2%
2%
2%
07Net Income
636
1,049
1,116
906
1,246
1,253
1,406
1,645
1,384
10.2%
1,272
1,298
1,323
1,350
1,377
1,418
08ㅤ% Margin
5.2%
8.1%
8.5%
7.1%
8.7%
9.2%
9.9%
11.5%
9.6%
8.6% A
8.6%
8.6%
8.6%
8.6%
8.6%
8.6%
09CFO
1,450
1,550
1,469
1,480
1,750
1,560
1,627
1,563
1,596
1.2%
1,696
1,729
1,764
1,799
1,835
1,890
10ㅤ% Of revenue
11.8%
12%
11.2%
11.6%
12.2%
11.4%
11.5%
11%
11.1%
11.5% A
11.5%
11.5%
11.5%
11.5%
11.5%
11.5%
11CAPEX
(133)
(172)
(145)
(183)
(156)
(115)
(138)
(126)
(152)
1.7%
(154.6)
(157.2)
(159.8)
(162.5)
(165.2)
(168)
12ㅤ% Change
-
29.3%
(15.7)%
26.2%
(14.8)%
(26.3)%
20%
(8.7)%
20.6%
1.7% A
1.7%
1.7%
1.7%
1.7%
1.7%
1.7%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,317
1,378
1,324
1,297
1,594
1,445
1,489
1,437
1,444
1.2%
1,541
1,572
1,604
1,637
1,670
1,722
14Total assets
9,089
9,135
9,687
10,710
12,279
9,819
10,117
11,316
10,653
2%
10,867
11,084
11,307
11,533
11,764
12,000
15ㅤ% Change
-
0.5%
6%
10.6%
14.7%
(20)%
3%
11.9%
(5.9)%
2%
2%
2%
2%
2%
2%
2%
16Total liabilities
4,933
6,920
7,361
13,911
15,263
14,483
14,837
16,044
15,924
15.8%
16,243
16,569
16,901
17,240
17,585
17,938
17ㅤ% Of assets
54.3%
75.8%
76%
129.9%
124.3%
147.5%
146.7%
141.8%
149.5%
149.5% A
149.5%
149.5%
149.5%
149.5%
149.5%
149.5%
18Shareholders Equity
4,156
2,215
2,326
(3,201)
(2,984)
(4,664)
(4,720)
(4,728)
(5,271)
-
(5,377)
(5,484)
(5,594)
(5,707)
(5,821)
(5,938)
19Net Debt
(1,537)
(1,302)
(881)
4,715
6,225
6,021
6,033
6,442
7,654
-
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
436,400
433,100
433,112
434,600
431,400
423,000
414,600
404,400
393,684
(1.3)%
388,648
383,675
378,767
373,921
369,137
364,414
21ㅤ% Change
-
(0.8)%
-
0.3%
(0.7)%
(2)%
(2)%
(2.5)%
(2.7)%
(1.3)%
(1.3)%
(1.3)%
(1.3)%
(1.3)%
(1.3)%
(1.3)%
22ROA
7%
11.5%
11.5%
8.5%
10.2%
12.8%
13.9%
14.5%
13%
-
11.7%
11.7%
11.7%
11.7%
11.7%
11.8%
23ROE
15.3%
47.4%
48%
(28.3)%
(41.8)%
(26.9)%
(29.8)%
(34.8)%
(26.3)%
-
(23.7)%
(23.7)%
(23.7)%
(23.7)%
(23.7)%
(23.9)%
24Interest coverage
47.9
49.6
46.5
13.4
15.5
14.2
14.6
(64.8)
10.9
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
0.9%
1.1%
1.4%
1.5%
1.6%
1.9%
-
-
-
-
-
-
-
26P/E Ratio
30.8
18.7
17.6
32.3
29.9
26.3
26.2
22.6
24.7
-
-
-
-
-
-
-
27Stock price range
-
-
-
40-68
62-92
64-87
75-91
85-106
85-104
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
19,598
19,598
19,598
29,263
37,240
32,890
36,808
37,201
34,388
7.3%
13,801
15,934
18,281
20,862
23,701
-
29FCF Yield
6.7%
7%
6.8%
4.4%
4.3%
4.4%
4.1%
3.9%
4.2%
(5.7)%
11.2%
9.9%
8.8%
7.8%
7%
-
30Average stock price
-
-
-
53.8
77.3
75.4
83.2
95.7
94.6
12%
35.5
41.5
48.3
55.8
64.2
-
31 CEO
JM
Judith F. Marks