Otis Worldwide Corporation

WBAG:OTIS Stock Report

Market Cap: €35.8b

Otis Worldwide Valuation

Is OTIS undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of OTIS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
€121.96
Fair Value
27.2% undervalued intrinsic discount
16
Number of Analysts

Below Fair Value: OTIS (€88.82) is trading below our estimate of fair value (€121.96)

Significantly Below Fair Value: OTIS is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for OTIS?

Key metric: As OTIS is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for OTIS. This is calculated by dividing OTIS's market cap by their current earnings.
What is OTIS's PE Ratio?
PE Ratio22.2x
EarningsUS$1.63b
Market CapUS$36.67b

Price to Earnings Ratio vs Peers

How does OTIS's PE Ratio compare to its peers?

The above table shows the PE ratio for OTIS vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average24.4x
ANDR Andritz
9.6x5.1%€4.8b
SEM Semperit Holding
17.3x47.0%€259.2m
SCHN Schindler Holding
28.8x6.0%CHF 26.6b
IR Ingersoll Rand
41.8x17.2%US$36.0b
OTIS Otis Worldwide
22.2x6.0%€36.7b

Price-To-Earnings vs Peers: OTIS is good value based on its Price-To-Earnings Ratio (22.2x) compared to the peer average (24.4x).

Price to Earnings Ratio vs Industry

How does OTIS's PE Ratio compare vs other companies in the European Machinery Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
OTIS 22.2xIndustry Avg. 17.7xNo. of Companies28PE01224364860+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: OTIS is expensive based on its Price-To-Earnings Ratio (22.2x) compared to the European Machinery industry average (17.7x).

Price to Earnings Ratio vs Fair Ratio

What is OTIS's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

OTIS PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio22.2x
Fair PE Ratio13.9x

Price-To-Earnings vs Fair Ratio: OTIS is expensive based on its Price-To-Earnings Ratio (22.2x) compared to the estimated Fair Price-To-Earnings Ratio (13.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst OTIS forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€88.82
€98.53
+10.9%
9.6%€113.23€77.11n/a16
Jan ’26€88.54
€97.04
+9.6%
9.4%€110.83€75.48n/a16
Dec ’25€97.48
€96.62
-0.9%
9.8%€110.66€75.37n/a15
Nov ’25€91.64
€91.76
+0.1%
10.1%€110.33€72.63n/a15
Oct ’25€93.06
€89.80
-3.5%
10.0%€107.77€70.95n/a15
Sep ’25€84.78
€89.47
+5.5%
10.5%€107.22€70.59n/a14
Aug ’25€86.92
€92.62
+6.6%
10.2%€110.52€72.76n/a14
Jul ’25€88.80
€91.56
+3.1%
10.5%€110.62€72.82n/a15
Jun ’25€89.42
€91.56
+2.4%
10.5%€110.62€72.82n/a15
May ’25€86.30
€91.96
+6.6%
9.9%€110.93€73.64n/a16
Apr ’25€91.98
€87.86
-4.5%
8.0%€97.15€73.09n/a14
Mar ’25€87.66
€87.86
+0.2%
8.0%€97.15€73.09n/a14
Feb ’25€80.90
€85.30
+5.4%
7.8%€96.60€72.68n/a14
Jan ’25€80.82
€82.04
+1.5%
8.5%€90.80€69.92€88.5414
Dec ’24€79.14
€82.87
+4.7%
8.2%€93.26€71.81€97.4814
Nov ’24€72.62
€83.99
+15.7%
8.2%€94.49€72.76€91.6414
Oct ’24€76.28
€84.23
+10.4%
8.4%€93.49€71.99€93.0614
Sep ’24€79.62
€83.05
+4.3%
8.0%€91.96€71.73€84.7814
Aug ’24€82.44
€82.23
-0.3%
8.0%€91.05€71.02€86.9214
Jul ’24€82.28
€79.47
-3.4%
8.1%€88.14€67.02€88.8014
Jun ’24€74.62
€80.53
+7.9%
8.3%€89.83€68.31€89.4214
May ’24€76.86
€77.82
+1.3%
8.3%€87.50€66.54€86.3013
Apr ’24€77.26
€77.00
-0.3%
9.4%€88.96€67.42€91.9813
Mar ’24€79.86
€77.00
-3.6%
9.4%€88.96€67.42€87.6613
Feb ’24€76.41
€73.77
-3.5%
8.4%€83.07€62.76€80.9013
Jan ’24€74.02
€74.20
+0.2%
9.6%€85.80€61.96€80.8212
Analyst Price Target
Consensus Narrative from 16 Analysts
€98.78
Fair Value
10.1% undervalued intrinsic discount
16
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/10 23:47
End of Day Share Price 2025/01/10 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Otis Worldwide Corporation is covered by 27 analysts. 13 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
null nullArgus Research Company
Richard RadbourneAtlantic Equities LLP
Ishan MajumdarBaptista Research