What Is WTW Fair Value?
Willis Towers Watson (WTW) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Willis Towers Watson (WTW) has a composite fair value estimate of $679.22 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $285.12, suggesting the stock is undervalued by 138.2%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$679.22
vs. current price of $285.12(+138.2%)
How Is WTW Fair Value Calculated?
Four independent models estimate what WTW is worth. Each uses different inputs and assumptions. The composite blends them by weight.
WTW Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$1,219.47
+327.7%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$406.75
+42.7%Undervalued
Inputs used
WTW Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$192.69
-32.4%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$271.58
-4.7%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $285.12 is 327.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.34B | $2.20B |
| Year 2 | $2.66B | $2.36B |
| Year 3 | $3.03B | $2.52B |
| Year 4 | $3.46B | $2.71B |
| Year 5 | $3.94B | $2.90B |
| Year 6 | $4.49B | $3.11B |
| Year 7 | $5.11B | $3.33B |
| Year 8 | $5.82B | $3.57B |
| Year 9 | $6.63B | $3.82B |
| Year 10 | $7.56B | $4.10B |
| Terminal Value | $202.89B | $109.95B |
What Are WTW's Key Financial Metrics?
Earnings & Growth
Current Price
$285.12
EPS (TTM)
$16.82
Forward P/E
12.9
Profit Margin
16.8%
Cash & Balance Sheet
Free Cash Flow
2.1B
EBITDA
2.8B
Book Value
$84.61
Total Debt
6.9B
What Do Analysts Say About WTW?
Low
$275.00
Average
$337.89
High
$391.00
Upside
+18.5%
WTW Fair Value FAQ
What is the fair value of WTW?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), WTW's estimated fair value is $679.22. The stock is currently trading at $285.12, which makes it undervalued by our analysis.
How is WTW's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is WTW overvalued or undervalued?
Based on our analysis, WTW is undervalued. The current price of $285.12 is 138.2% below our estimated fair value of $679.22.
What do Wall Street analysts say about WTW?
19 analysts cover Willis Towers Watson with a consensus rating of "Buy." The average price target is $337.89, ranging from $275.00 to $391.00. This implies 18.5% upside from the current price.