OTIS · Otis Worldwide Corporation
$77.862026-05-17Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$101
+29.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($79 · $118) Analysts Range ($92 · $109) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $14.3B | — | 14.7% | 27.6% | $1.5B | $121MM | $1.6B | 7.1% | — | 67.4% | $2.3B | $3.16 | — |
| 2022.Q4 | $13.7B | -4.3% | 14.9% | 27.5% | $1.5B | $40MM | $1.5B | 8.1% | — | 95.1% | $836MM | $3.18 | — |
| 2023.Q4 | $14.2B | 3.8% | 15.4% | 26.2% | $1.6B | −$48MM | $1.6B | 7.9% | — | 195.1% | $817MM | $3.57 | — |
| 2024.Q4 | $14.3B | 0.4% | 14.1% | 15.0% | $1.7B | −$451MM | $1.3B | 8.6% | — | 161.6% | $1.3B | $4.18 | — |
| 2025.Q4 | $14.4B | 1.2% | 14.8% | 24.8% | $1.6B | −$88MM | $1.5B | 8.4% | — | 101.5% | $1.9B | $3.52 | 14.4 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2026.Q4 | $15.2B | +5.0% | 14.7% | 24.3% | $1.7B | −$90MM | $1.6B | 8.4% | $1.5B | 88.3% | $2.0B | $4.28 | 18.2 |
| 2027.Q4 | $15.9B | +4.8% | 14.7% | 23.8% | $1.8B | −$89MM | $1.7B | 8.5% | $1.4B | 89.0% | $2.0B | $4.52 | 17.2 |
| 2028.Q4 | $16.6B | +4.6% | 14.7% | 23.3% | $1.9B | −$86MM | $1.8B | 8.5% | $1.4B | 89.8% | $2.1B | $4.76 | 16.4 |
| 2029.Q4 | $17.8B | +7.0% | 14.7% | 22.9% | $2.0B | −$133MM | $1.9B | 8.5% | $1.4B | 91.9% | $2.3B | $5.13 | 15.2 |
| 2030.Q4 | $18.8B | +5.7% | 14.7% | 22.4% | $2.1B | −$112MM | $2.0B | 8.5% | $1.4B | 92.6% | $2.4B | $5.45 | 14.3 |
|
| Term. Yr+ | $24.7B | 4.1% | 20.2% | 20.0% | $4.0B | −$694MM | $3.3B | 8.6% | $32.4B | 23.6% | — | — | — |
Active scenario IV: $101 (+29.5% vs market)