WTW Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

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 appears fairly valued with a marginal margin of safety. The current price is modestly below the GoodMoat Target, and the P/E is reasonable relative to the sector, but the negative revenue growth tempers the valuation case.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →Willis Towers Watson Public Ltd Company (WTW) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Willis Towers Watson Public Ltd Company is $307.93. The current stock price is $288.64, suggesting the stock is 6.7% undervalued.
The price-to-earnings (P/E) ratio is 17.22. Price-to-book ratio is 3.47. Price-to-sales ratio is 2.85. Enterprise value to EBITDA is 11.64. PEG ratio is -0.45.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Willis Towers Watson Public Ltd Company's intrinsic value.