As of 2025-07-18, the Intrinsic Value of Willis Towers Watson PLC (WTW) is 35.65 USD. This WTW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 306.69 USD, the upside of Willis Towers Watson PLC is -88.40%.
The range of the Intrinsic Value is 8.87 - 150.60 USD
Based on its market price of 306.69 USD and our intrinsic valuation, Willis Towers Watson PLC (WTW) is overvalued by 88.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.87 - 150.60 | 35.65 | -88.4% |
| DCF (Growth 10y) | (3.30) - 78.61 | 12.37 | -96.0% |
| DCF (EBITDA 5y) | 21.78 - 36.34 | 31.02 | -89.9% |
| DCF (EBITDA 10y) | 20.58 - 39.51 | 31.40 | -89.8% |
| Fair Value | -13.36 - -13.36 | -13.36 | -104.36% |
| P/E | (7.76) - 16.04 | 2.95 | -99.0% |
| EV/EBITDA | 18.29 - 328.05 | 170.05 | -44.6% |
| EPV | 390.61 - 533.06 | 461.83 | 50.6% |
| DDM - Stable | (6.16) - (28.37) | (17.26) | -105.6% |
| DDM - Multi | 10.34 - 37.49 | 16.26 | -94.7% |
| Market Cap (mil) | 30,408.31 |
| Beta | 0.39 |
| Outstanding shares (mil) | 99.15 |
| Enterprise Value (mil) | 34,211.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.89% |
| Cost of Debt | 4.57% |
| WACC | 7.27% |