As of 2024-12-13, the Intrinsic Value of Willis Towers Watson PLC (WLTW) is
-9.97 USD. This WLTW valuation is based on the model Peter Lynch Fair Value.
With the current market price of 231.56 USD, the upside of Willis Towers Watson PLC is
-104.30%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-9.97 USD
Intrinsic Value
WLTW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
Fair Value |
-9.97 - -9.97 |
-9.97 |
-104.30% |
P/E |
227.52 - 633.75 |
399.49 |
72.5% |
DDM - Stable |
187.22 - 409.18 |
298.20 |
28.8% |
DDM - Multi |
97.00 - 167.14 |
122.95 |
-46.9% |
WLTW Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
29,859.66 |
Beta |
0.77 |
Outstanding shares (mil) |
128.95 |
Enterprise Value (mil) |
32,351.66 |
Market risk premium |
4.24% |
Cost of Equity |
7.50% |
Cost of Debt |
5.00% |
WACC |
6.94% |