Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
WILLIS TOWERS WATSON PLC
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-42.9% vs price
Base Case (Median)
-19.2% vs price
Bull Case (75th pct.)
35.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $764.20 | 131.6% | High (40%) |
| PE Comparable | $192.67 | -41.6% | Medium (25%) |
| Growth Trajectory DCF | $340.91 | 3.3% | Medium (20%) |
| Graham Number | $175.54 | -46.8% | High (80%) |
Based on 4 out of 8 methods, WTW appears fairly valued at the current price of $330.01. The base case fair value of $266.79 implies 19.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.