What Is WTW Fair Value?
Willis Towers Watson (WTW) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Willis Towers Watson (WTW) has a composite fair value estimate of $609.75 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $297.09, suggesting the stock is undervalued by 105.2%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$609.75
vs. current price of $297.09(+105.2%)
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)
41% 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 →
$951.09
+220.1%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% 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 →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
WTW Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% 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 →
$192.02
-35.4%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% 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.
$314.62
+5.9%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 $297.09 is 220.1% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.64B | $1.54B |
| Year 2 | $1.90B | $1.68B |
| Year 3 | $2.20B | $1.83B |
| Year 4 | $2.55B | $1.99B |
| Year 5 | $2.96B | $2.16B |
| Year 6 | $3.43B | $2.36B |
| Year 7 | $3.97B | $2.56B |
| Year 8 | $4.60B | $2.79B |
| Year 9 | $5.33B | $3.04B |
| Year 10 | $6.18B | $3.31B |
| Terminal Value | $160.70B | $86.10B |
What Are WTW's Key Financial Metrics?
Earnings & Growth
Current Price
$297.09
EPS (TTM)
$16.16
Forward P/E
13.0
Profit Margin
15.5%
Cash & Balance Sheet
Free Cash Flow
1.4B
EBITDA
2.8B
Book Value
$82.66
Total Debt
7.1B
What Do Analysts Say About WTW?
Low
$310.00
Average
$370.63
High
$455.00
Upside
+24.8%
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 $609.75. The stock is currently trading at $297.09, 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 $297.09 is 105.2% below our estimated fair value of $609.75.
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 $370.63, ranging from $310.00 to $455.00. This implies 24.8% upside from the current price.