WTW

Nasdaq

WILLIS TOWERS WATSON PLC

Financials, Insurance Brokers

$344.82

close 7 Aug 2026

+4.75%

52-week change

$32.07B

market cap

$240.61

$352.79

52-week range

Expected price

$310.99 – $380.10

Current price

$344.82

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)21.36x

P/S (TTM)3.17x

P/B4.17x

EV/EBITDA (TTM)—

FCF yield (TTM)5.27%

PEG (TTM, GAAP)0.98

Context

P/E, own 5-year average28.90x

P/E, sector median16.04x*

Price at 5-year median P/E$345.50*

Indicated dividend yield1.11%

Forward — analyst consensus

Forward P/E (FY2026)17.38x*

Forward P/E (FY2027)15.12x

Forward PEG1.16*

Consensus EPS FY2026 (20 analysts)$19.84

EPS growth (FY2026→FY2027)14.92%

Revenue growth (FY2026)7.98%

Street view

Price target (mean)$371.58*

Target upside7.76%

Ratings (buy / hold / sell)14 / 7 / 0

FY2026 EPS revisions, 30d (up / down)7 / 3

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 30 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -2.01%10Y CAGR +31.76%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$344.82

Cash & equivalents$1.63B

Total debt$6.53B

Shares outstanding93.00M

Result

DCF price per share$185.80

Current price$344.82

Margin of safety-46.12%

PV of years 1–10$10.28B

PV of terminal value$11.90B

Equity value$17.28B

Market-implied growth+4.56%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.66B	$1.62B	$1.59B	$1.56B	$1.53B	$1.50B	$1.47B	$1.44B	$1.41B	$1.38B	$25.69B
PV	$1.53B	$1.39B	$1.26B	$1.14B	$1.04B	$942.27M	$854.94M	$775.70M	$703.80M	$638.57M	$11.90B

period to 30 Jun 2026, filed 30 Jul 2026, close 7 Aug 2026