WTW

SELL

Willis Towers Watson Public Lim

Financial Services · Rank #173 · Analyzed Apr 20, 2026

$297.64

Current Price

$231.87

Intrinsic Value

-6.5%

Upside/Downside

3.5/10

Score

3.5/5

Quality

Analysis Summary

Valuation Consensus0/3 methods agree

Quality Score3.5/5.0

Framework RatingSELL

Price vs Intrinsic ValueOvervalued by 6.5%

Fair Value Range

Low$68.38

Base (IV)$231.87

High$278.24

Entry Points

Conservative$68.38

Moderate$150.12

Aggressive$231.87

⚠️ Warnings

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

Quality & Moat Breakdown

Return on Equity20.1% → 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 Margins16.5% → 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.