WILLIS TOWERS WATSON PLC (WTW)
Insurance Agents, Brokers & Service · Financial Services · $24.9B
Intrinsic Value (Consensus)
$228.41
Current Price
$259.65
Margin of Safety
-12%
12% Above Intrinsic Value
Value: $228
Price: $260
Valuation Model Estimates
Current Price: $259.65
DCF (Discounted Cash Flow)
$258.91
Graham Number
$171.68
Earnings Power Value
$157.86
Relative Value (P/E)
$325.20
Dividend Discount Model
$18.11
Consensus Value
$228.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
53
Profitability
22/25
Strength
15/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 121%
Declining revenue — top line is shrinking
Strong profitability — ROE of 20% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $16.26
- EPS (Forward)
- $17.07
- Book Value
- $80.57
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 20.1%
- Debt/Equity
- 121%
- Revenue Growth
- -2.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance