Willis Towers Watson Public Ltd Company
Willis Towers Watson is a leading global advisory, broking and solutions company that helps clients around the world turn risk into a path for growth. With roots dating to 1828, Willis Towers Watson has 45,000 employees serving more than 140 countries and markets. We design and deliver solutions that manage risk, optimize benefits, cultivate talent, and expand the power of capital to protect and strengthen institutions and individuals. Our unique perspective allows us to see the critical intersections between talent, assets and ideas — the dynamic formula that drives business performance. Together, we unlock potential.
Generated $6.8 in free cash flow for every $1 of capital expenditure in FY25.
Current Price
$288.64
+0.39%GoodMoat Value
$307.93
6.7% undervaluedWillis Towers Watson Public Ltd Company (WTW) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
WTW DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Willis Towers Watson Public Ltd Company (WTW). Estimate the intrinsic value of WTW stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $16.26. Free cash flow: $1.55B. FCF growth rate: 12.17%. WACC: 10.00%. Shares outstanding: 95.7M. GoodMoat fair value: $307.93.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateWillis Towers Watson Public Ltd Company's true worth.