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)
$1,232.93
Method range
$76.70 – $1,232.93
median $388.30
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 | $1,232.93 | +367.83% |
| Exit multiple | $439.21 | +66.66% |
| Analyst target | $337.38 | +28.02% |
| Graham number | $76.70 | -70.90% |
- Forward DCF$1,232.93
- Exit multiple$439.21
- Analyst target$337.38
- Graham number$76.70
Stock price
$263.54
EPS (TTM)
$17.14
5Y EPS CAGR
16.3%
Fair value @ hist. growth
$1232.93
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
-2.8%
per year over your projection horizon
Margin of safety 78.6% vs hist-growth DCF
Historical 5Y CAGR
16.3%
Your model implies
-2.8%
Next-year analyst consensus
14.0%
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% | -5.9% | -7.1% | -8.5% | -10.3% | -12.5% |
| 5.8% | -3.7% | -4.6% | -5.7% | -7.0% | -8.5% |
| 6.8% | -1.2% | -2.0% | -2.8% | -3.8% | -4.9% |
| 7.8% | 0.9% | 0.3% | -0.4% | -1.2% | -2.0% |
| 8.8% | 2.9% | 2.4% | 1.8% | 1.2% | 0.5% |
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
$3.8B
Total debt − cash
Beta
0.45
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