Skip to main content
WTW logo

Willis Towers Watson Public Ltd Company

Exchange: NASDAQSector: Financial ServicesIndustry: Insurance Brokers

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.

Did you know?

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% undervalued
Profile
Valuation (TTM)
Market Cap$27.64B
P/E17.22
EV$31.87B
P/B3.47
Shares Out95.75M
P/Sales2.85
Revenue$9.71B
EV/EBITDA11.64

Willis Towers Watson Public Ltd Company (WTW) Valuation

GoodMoat Analysis

Based on data as of March 26, 2026

Willis 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.

Read full analysis
Based on the GoodMoat framework, WTW's valuation profile is marginal. The current price of $289.51 is 6.0% below the GoodMoat Target of $307.93, which equates to a margin of safety of approximately 6%. According to the framework's bands, a margin of safety between 10-20% is considered 'Marginal,' while 20-40% is 'Favourable.' At 6%, WTW's margin of safety falls short of the marginal threshold and is therefore considered 'Unfavourable' from a strict value perspective. The forward P/E of 17.3x appears reasonable compared to the broader financial services sector and is not extreme. However, this multiple must be contextualized against the company's growth profile. The negative YoY revenue growth of -3.3% is a significant headwind, meaning the stock is not priced for a high-growth story. The 5.6% Free Cash Flow Yield is a positive indicator of cash generation, providing some support to the valuation. Overall, the stock is not expensive, but the combination of a thin margin of safety and weak near-term growth momentum suggests it is fairly valued rather than cheap relative to its current fundamentals. A value investor would likely require a larger discount to the target price or clearer signs of growth reacceleration to find the valuation more compelling.

WTW Fair Value Estimate

$307.936.7% undervalued

Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

WTW Valuation Metrics

FCF$1.55B
FCF Growth Rate12.17%
EPS Growth (CAGR)12.17%
WACC10.00%

WTW Valuation & Fair Value Analysis

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.