The Discounted Cash Flow (DCF) valuation of Willis Towers Watson PLC (WTW) is 35.65 USD. With the latest stock price at 306.69 USD, the upside of Willis Towers Watson PLC based on DCF is -88.4%.
Based on the latest price of 306.69 USD and our DCF valuation, Willis Towers Watson PLC (WTW) is a sell. selling WTW stocks now will result in a potential gain of 88.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.87 - 150.60 | 35.65 |
| Upside | -97.1% - -50.9% | -88.4% |