Fair value (multi-method)
Four independent methods triangulate what WTW is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,213.65
Method range
$76.70 – $1,213.65
median $388.73
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,213.65 | +323.60% |
| Exit multiple | $438.04 | +52.89% |
| Analyst target | $339.42 | +18.47% |
| Graham number | $76.70 | -73.23% |
- Forward DCF$1,213.65
- Exit multiple$438.04
- Analyst target$339.42
- Graham number$76.70
Stock price
$286.51
EPS (TTM)
$17.14
5Y EPS CAGR
16.3%
Fair value @ hist. growth
$1,213.65
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
-1.6%
per year over your projection horizon
Margin of safety 76.4% vs hist-growth DCF
Historical 5Y CAGR
16.3%
Your model implies
-1.6%
Next-year analyst consensus
13.8%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | -5.0% | -6.2% | -7.6% | -9.3% | -11.6% |
| 5.9% | -2.5% | -3.4% | -4.5% | -5.8% | -7.3% |
| 6.9% | -0.0% | -0.8% | -1.6% | -2.6% | -3.7% |
| 7.9% | 2.1% | 1.5% | 0.8% | 0.1% | -0.8% |
| 8.9% | 4.1% | 3.6% | 3.0% | 2.4% | 1.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$3.77B
Total debt − cash
Beta
0.44
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Willis Towers Watson Public Limited (WTW) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks6.32% TTM
- Dividend Profile1.31% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.