Otis Worldwide
OTIS stock analysis · Industrials · Industrial Machinery & Supplies & Components
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-15. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-04-15 · -20.2% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
12 industry peers · median 33.4×
How this is calculated ↗Historical multiples
6 annual observations · snapshot P/E 19.9× · -29.4% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy
How this is calculated ↗Value composite
Requires three valuation yields and at least five covered sector peers.
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $71.69 | $78.22 | $85.24 |
| 10.0% | $52.53 | $57.16 | $62.12 |
| 12.0% | $41.45 | $44.97 | $48.75 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 14.4B | 1.5B | 1.6B | 152M | 10.7B |
| 2024-12-31 | 14.3B | 1.7B | 1.6B | 126M | 11.3B |
| 2023-12-31 | 14.2B | 1.5B | 1.6B | 138M | 10.1B |
| 2022-12-31 | 13.7B | 1.4B | 1.6B | 115M | 9.8B |
| 2021-12-31 | 14.3B | 1.4B | 1.8B | 156M | 12.3B |
| 2020-12-31 | 12.8B | 1.1B | 1.5B | 183M | 10.7B |
| 2019-12-31 | 13.1B | 1.3B | 1.5B | 145M | 9.7B |
| 2018-12-31 | 12.9B | 1.2B | 1.6B | 172M | — |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 14.4B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-05 |
| netIncome | 1.5B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-05 |
| Parent/common earnings proxy | 1.4B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-05 |
| cfo | 1.6B | NetCashProvidedByUsedInOperatingActivities | 2026-02-05 |
| capex | 152M | PaymentsToAcquireProductiveAssets | 2026-02-05 |
| operatingIncome | 2.1B | OperatingIncomeLoss | 2026-02-05 |
| assets | 10.7B | Assets | 2026-02-05 |
| equity | -5.3B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-05 |
| Parent book equity proxy | -5.4B | StockholdersEquity | 2026-02-05 |
| debt | 7.7B | LongTermDebt | 2026-02-05 |
| shortDebt | 215M | ShortTermBorrowings | 2026-02-05 |
| cash | 1.1B | CashAndCashEquivalentsAtCarryingValue | 2026-02-05 |
| shares | 394.9M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-05 |
| dividends | 647M | PaymentsOfDividendsCommonStock | 2026-02-05 |
| buybacks | 809M | PaymentsForRepurchaseOfCommonStock | 2026-02-05 |
| issuance | — | Not reported under a supported tag | — |