CVE Valuation Report | Mar 22, 2026
OTIS
Otis Worldwide Corp
10-K · Filed 2026-02-05
C
$55
$60
$65
$70
$75
$80
$85
$90
.
.
.
FV
1Y
MKT
.
.
Fair Value
$71.64
1Y Target
$74.07
MKT. PRICE
$79.54
Model Blend
MODERATE agreement · 31% spread
DCF$57.73 · 46%
Comps$108.64 · 30%
EV/Rev$51.11 · 24%
Trailing Rev Growth
1.2%
Model Implied Rev CAGR
3.1%
Market Cap
$31B
ClarVal Report
Mar 22, 2026
9:50 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
OTIS Valuation Summary

Based on Clarity's multi-model valuation engine, Otis Worldwide Corp (OTIS) has an estimated fair value of $71.64 per share, compared to its current market price of $79.54. The stock is currently trading 9.9% above Clarity's fair value estimate, resulting in a verdict of FAIR VALUE.

This valuation blends 3 independent models — including Discounted Cash Flow (DCF), Comparable Companies, EV/Revenue. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 3 models show moderate agreement with a 31% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 31.3% probability that the stock is trading below its intrinsic value, with a median simulated value of $64.68.

Clarity's 1-year price target is $74.07, reflecting expected earnings growth and margin trajectory.

Otis Worldwide Corp is classified under the Industrial / Semis sector, and this valuation is based on 10-K · Filed 2026-02-05 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:50 PM EDT · Powered by Clarity Valuation Engine · Methodology

Otis Worldwide Corp (OTIS) Valuation Summary

Clarity's 6-model valuation engine estimates Otis Worldwide Corp (OTIS) at $71.64 per share, compared to the current market price of $79.54. This represents a 9.9% downside from the current price. The verdict is FAIR VALUE.

This valuation was generated from Otis Worldwide Corp's 10-K · Filed 2026-02-05 filing, classified in the Industrial / Semis sector with high confidence. Model agreement is MODERATE with a 31% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.