Otis Worldwide Corp. (OTIS) intrinsic value & 10-year financials
Otis Worldwide Corp. (OTIS) has a Graham intrinsic value of $58.34 per share. At $71.33 on Oct 17, 2026, the stock trades 22% above that value. Over the last 9 fiscal years revenue grew 1.6% a year to $14.4B, with an average return on invested capital of 258.3%.
- Graham intrinsic value
- $58.34
- Share price (Oct 17, 2026)
- $71.33
- Price vs Graham value
- 22% above
- Market cap
- $28.2B
- Revenue (FY2025)
- $14.4B
- Revenue growth (9-yr CAGR)
- 1.6%
- ROIC (10-yr avg)
- 258.3%
- Free cash flow (FY2025)
- $1.4B
OTIS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $14.4B | $1.4B | $3.50 | $1.4B | 14.8% | 128.3% |
| FY2024 | $14.3B | $1.6B | $4.07 | $1.4B | 14.1% | 179.6% |
| FY2023 | $14.2B | $1.4B | $3.39 | $1.5B | 15.4% | 239.4% |
| FY2022 | $13.7B | $1.3B | $2.96 | $1.4B | 14.9% | 95.6% |
| FY2021 | $14.3B | $1.2B | $2.89 | $1.6B | 14.7% | 122.0% |
| FY2020 | $12.8B | $906.0M | $2.08 | $1.3B | 12.8% | 796.4% |
| FY2019 | $13.1B | $1.1B | $2.58 | $1.3B | 13.8% | 457.1% |
| FY2018 | $12.9B | $1.0B | $2.42 | $1.4B | 14.2% | 47.9% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Otis Worldwide revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Otis Worldwide has earned high returns on invested capital, averaging 51.8% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Otis Worldwide capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Otis Worldwide is modeled at 5.4% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $58.34 per share.