WTW

SELL

Willis Towers Watson Public Lim

Financial Services · Rank #150 · Analyzed Oct 18, 2026

$315.49

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 27,606,183,936 vs 31,739,240,000, 15.0% apart)

$234.55

Intrinsic Value

-25.7%

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 25.7%

Fair Value Range

Low$131.43

Base (IV)$234.55

High$281.46

Entry Points

Conservative$92.00

Moderate$131.43

Aggressive$164.19

⚠️ Warnings

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

Quality & Moat Breakdown

Return on Equity19.8% → 1.0/1.0

Debt LevelD/E 91 → 0/1.0

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

Moat Strength2.5/5 → 0.5/1.0

Profit Margins15.5% → 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.