WTW

SELL

Willis Towers Watson Public Lim

Financial Services · Rank #126 · Analyzed Jul 13, 2026

$289.65

Current Price

⚠️ Data disputed by an independent source

A second, independent data provider disagrees with our stored inputs beyond tolerance, so this valuation may rest on wrong numbers and should not be trusted:

• Market cap disputed by independent source (ours 27,356,856,320 vs 24,523,420,000, 10.4% apart)

$235.19

Intrinsic Value

-18.8%

Upside/Downside

3.5/10

Score

3.5/5

Quality

Analysis Summary

Valuation Consensus0/2 methods agree

Quality Score3.5/5.0

Framework RatingSELL

Price vs Intrinsic ValueOvervalued by 18.8%

Fair Value Range

Low$137.07

Base (IV)$235.19

High$282.23

Entry Points

Conservative$95.95

Moderate$137.07

Aggressive$164.63

⚠️ Warnings

Financial sector — DCF less reliable (FCF includes reserves/float)

Quality & Moat Breakdown

Return on Equity20.6% → 1.0/1.0

Debt LevelD/E 86 → 0/1.0

Revenue QualityGrowth 2.2%, margin Δ-7.9% +recovery → 1.0/1.0

Moat Strength3.0/5 → 0.5/1.0

Profit Margins16.8% → 1.0/1.0

Methodology

This analysis uses a unified valuation framework combining three methods, Discounted Cash Flow (3-scenario), Earnings Power Value, and Asset Valuation, with a quality scoring overlay. A stock needs 2/3 valuation methods to agree and a quality score ≥ 3.5/5 for a BUY rating.

Learn how this framework works →

This is a personal analysis tool, not financial advice. Do your own research before making investment decisions.