OTIS Otis Worldwide
too hard · 82
Owner-earnings value$65.51
Price$71.21
Margin of safety
-8.0%
Quality gate · 82/100
⚠ negative book equity
Median ROIC73.6%
Gross margin30.2%
Net debt / EBITDA2.9x
FCF conversion102%
Share count / yr-2.1%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 1.53B |
| Owner-earnings yield | 5.6% |
| Free-cash-flow yield | 6.3% |
| Growth used (normalized) | 1.8% |
| Market-implied growth (reverse DCF) | 3.8% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.0% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 1.56B | 1.8% | 1.43B |
| 2 | 1.59B | 1.9% | 1.34B |
| 3 | 1.62B | 2.1% | 1.25B |
| 4 | 1.65B | 2.2% | 1.17B |
| 5 | 1.69B | 2.3% | 1.10B |
| 6 | 1.73B | 2.5% | 1.03B |
| 7 | 1.78B | 2.6% | 973.35M |
| 8 | 1.83B | 2.7% | 917.36M |
| 9 | 1.88B | 2.9% | 865.73M |
| 10 | 1.94B | 3.0% | 818.08M |
Recent news
score · 8 articles
- General Industrial Machinery Stocks Q2 In Review: Otis (NYSE:OTIS) Vs Peers
- Why Is Otis Worldwide (OTIS) Up 1.4% Since Last Earnings Report?
- Otis Worldwide Stock: Analyst Estimates & Ratings
- Generac Tops Q2 Earnings Estimates, Reaffirms 2026 Revenue Outlook
- 1 Mid-Cap Stock for Long-Term Investors and 2 We Find Risky
- Otis Service Growth Builds Momentum as Equipment Demand Stays Weak
- Is Otis Stock Attractive After Guidance Cuts and Its 19% YTD Slide?
- Otis Worldwide (OTIS) Beat In Q2, Is The 25% Undervaluation Case Still Compelling?
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~4%/yr owner-earnings growth over 10y (reverse DCF); model credits 2%.