Otis Worldwide Corp

OTIS· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
1.6%
FY2018–2025
Net Income
4.0%
FY2018–2025
Free Cash Flow
EPS (Diluted)
5.4%
FY2018–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
65.6%
NI ÷ Equity
Return on Assets
13.0%
NI ÷ Assets
Net Profit Margin
9.6%
NI ÷ Revenue
Debt / Equity
-1.44x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$18.4B
Per Share (approx.)
$47.40
25% Margin of Safety
$35.55
Conservative entry
50% Margin of Safety
$23.70
Buffett's ideal entry
Growth Rate Used
1.6%
Latest FCF
$1.4B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2018$12.9B$1.0B52.1%8.1%$1.3B
2019$13.1B$1.1B65.6%8.5%$5.0M$1.4B
2020$12.8B$906.0M7.1%$5.3B$1.8B
2021$14.3B$1.2B8.7%$7.2B$1.6B
2022$13.7B$1.3B9.2%$6.6B$1.2B
2023$14.2B$1.4B9.9%$6.9B$1.3B
2024$14.3B$1.6B11.5%$8.3B$2.3B
2025$14.4B$1.4B9.6%$7.7B$1.1B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Otis Worldwide Corp (OTIS) — Investment Memo

🐂 The Bull Case (Warren's voice)

This is a classic "toll bridge" business. You don't buy an elevator; you buy a lifelong subscription to gravity defiance.

  • The Ultimate Annuity: The "razor and blade" model here is near-perfect. New equipment is the loss-leader (or breakeven) that secures a high-margin, recurring service contract for 20+ years.
  • High Switching Costs: Replacing an elevator is a surgical nightmare. It involves tearing open the core of a building. Building owners will pay almost any reasonable price to avoid the chaos of a full rip-and-replace.
  • Regulatory Capture: Safety codes are the moat's reinforced concrete. Proprietary software and strict liability laws make third-party maintenance a legal gamble that most REITs aren't willing to take.
  • Exceptional Economics: Once the hardware is in the shaft, the incremental cost of a service call is low, but the value to the customer (not having people stuck in a box) is infinite.
  • Attractive Entry: This becomes a Berkshire-style "wonderful company at a fair price" if we can acquire the recurring cash flow stream at a multiple that ignores the stagnant hardware growth.

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there."

  • The "Open Source" Regulatory Hammer: The biggest threat isn't a competitor; it's a government mandate. If regulators force Otis to open its proprietary diagnostic software to third-party technicians to "encourage competition," the moat evaporates overnight. The "lock-in" becomes a "door left open."
  • The Death of the Vertical City: A structural collapse in commercial real estate (CRE) doesn't just stop new sales; it leads to "zombie buildings." If 20% of downtown office towers are abandoned or converted to residential without modernization, the service annuity decays.
  • The Debt Trap: Management has traded a clean balance sheet for $7.7B in debt while revenue growth is effectively dead (1.6% CAGR). This isn't leverage for growth; it's leverage for financial engineering. When you borrow money to sustain a stagnant business, you aren't investing—you're decorating a sinking ship.

💰 Valuation & Margin of Safety

The DCF reveals a stark reality: the market is pricing in growth that the history books don't support.

  • Intrinsic value estimate: $47.40 per share
  • 25% margin of safety entry: $35.55 (conservative)
  • 50% margin of safety entry: $23.70 (Buffett's ideal)
  • Current Status: Grossly expensive. If the market price is anywhere near $90–$100, the market is paying for a growth story that doesn't exist in the financial statements.

Verdict: PASS

The intrinsic value of $47.40 is far below current market pricing. While the moat is wide, the stagnant revenue and ballooning debt suggest a management team more interested in optics than organic compounding. We do not pay a premium for a moat that is being used as a hiding place for debt.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.