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) Reverse DCF
Willis Towers Watson Public Ltd Company — Reverse DCF
WTW · NASDAQ · Financial Services
GoodMoat Target
“At seventeen times earnings, this insurance broker better be growing faster than corn in July to justify paying today's fair-but-not-cheap price.”
— In the voice of Buffett
What is the Reverse DCF?
Determine what growth rate the market is pricing in. Compare implied growth against historical performance to identify mispricing.
Key Metrics
Market Cap
$27.64B
P/E Ratio
17.22
Forward P/E
—
EPS
$16.26
PEG Ratio
-0.45
Book Value
$83.30
Dividend Yield
1.30%
Profit Margin
16.53%
ROE
20.12%
Reverse DCF Analysis
Implied Growth
6.4%
Market expects reasonable growth aligned with historical averages.
VS BENCHMARKS
At 10% conservative growth:
Fair Value
$356.19
MOS
+19%
Buy Below
$267.15
Adjust Parameters
Willis Towers Watson Public Ltd Company (WTW) Reverse DCF
Determine what growth rate the market is pricing in. Compare implied growth against historical performance to identify mispricing.
Willis Towers Watson Public Ltd Company is a Financial Services company in the Insurance Brokers industry, listed on NASDAQ. Current stock price: $288.64. Market capitalization: $27.64B. EPS: $16.26. P/E ratio: 17.22.
GoodMoat Fair Value target: $307.93. The stock appears 6.7% undervalued based on our blended model.
Use GoodMoat's Reverse DCF alongside other valuation tools including DCF Calculator, Reverse DCF, Fair Value models, and Quality Score to build a comprehensive investment thesis for Willis Towers Watson Public Ltd Company (WTW). All tools are free to use and powered by real-time financial data.