Otis Worldwide Corp (OTIS)

Electronic & Other Electrical Equipment (No Computer Equip)

Latest Price

$70.18

TTM P/E

18.04

Normalized P/E

20.25

Div Yield

2.42%

Book Value

P/B Ratio

Valuation metrics

Norm. op. income: $2.1B (median of 6yr)

Tax rate: 27%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$16.97

76% downside

Base FCF: $1.4B (median of recent 5yr)

Growth: 0%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$22.78

68% downside

EPS: $3.50

Target P/E: 20×

Formula: EPS × P/E

P/E Fair Value

$70.00

0% downside

92.1% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	31.62M	$2.26B	8.26%	-600.5K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	25.06M	$1.79B	6.55%	-194.8K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	19.96M	$1.43B	5.22%	+254.8K	2026-06-30
STATE STREET CORP	16.66M	$1.19B	4.36%	+463.5K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	12.59M	$906.0M	3.29%	+138.2K	2026-06-30
FRANKLIN RESOURCES INC	11.78M	$843.0M	3.08%	+263.2K	2026-06-30
MORGAN STANLEY	10.96M	$785.0M	2.87%	-1.99M	2026-06-30
FMR LLC	10.11M	$723.0M	2.64%	+2.13M	2026-06-30
NORGES BANK	8.60M	$615.0M	2.25%	-214.4K	2026-06-30
Clearbridge Investments, LLC	7.46M	$534.0M	1.95%	+4.77M	2026-06-30