Otis Worldwide Corp (OTIS) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Otis Worldwide Corp (US:OTIS), trading at 71.69. In 2025, Otis Worldwide Corp generated $14.43 Billion in revenue and $1.44 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Otis Worldwide Corp is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 71.69
- Recent Revenue (2025): $14.43 Billion
- Free Cash Flow (2025): $1.44 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.