image
Financial Services - Insurance - Brokers - NASDAQ - GB
$ 301.01
-2.52 %
$ 29.9 B
Market Cap
-313.55
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WTW stock under the worst case scenario is HIDDEN Compared to the current market price of 301 USD, Willis Towers Watson Public Limited Company is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WTW stock under the base case scenario is HIDDEN Compared to the current market price of 301 USD, Willis Towers Watson Public Limited Company is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one WTW stock under the best case scenario is HIDDEN Compared to the current market price of 301 USD, Willis Towers Watson Public Limited Company is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WTW

image
$340.0$340.0$330.0$330.0$320.0$320.0$310.0$310.0$300.0$300.0$290.0$290.0$280.0$280.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
9.93 B REVENUE
4.71%
627 M OPERATING INCOME
-54.07%
-88 M NET INCOME
-8.34%
1.51 B OPERATING CASH FLOW
12.42%
250 M INVESTING CASH FLOW
123.04%
-459 M FINANCING CASH FLOW
61.75%
3.04 B REVENUE
32.59%
901 M OPERATING INCOME
217.62%
1.25 B NET INCOME
174.64%
599 M OPERATING CASH FLOW
24.27%
480 M INVESTING CASH FLOW
766.67%
-664 M FINANCING CASH FLOW
-317.61%
Balance Sheet Willis Towers Watson Public Limited Company
image
Current Assets 15.1 B
Cash & Short-Term Investments 1.89 B
Receivables 2.49 B
Other Current Assets 10.7 B
Non-Current Assets 12.6 B
Long-Term Investments 0
PP&E 1.15 B
Other Non-Current Assets 11.4 B
6.83 %9.01 %38.73 %4.14 %41.29 %Total Assets$27.7b
Current Liabilities 12.6 B
Accounts Payable 1.05 B
Short-Term Debt 0
Other Current Liabilities 11.5 B
Non-Current Liabilities 7.07 B
Long-Term Debt 5.81 B
Other Non-Current Liabilities 1.26 B
5.35 %58.71 %29.55 %6.38 %Total Liabilities$19.7b
EFFICIENCY
Earnings Waterfall Willis Towers Watson Public Limited Company
image
Revenue 9.93 B
Cost Of Revenue 5.5 B
Gross Profit 4.43 B
Operating Expenses 3.8 B
Operating Income 627 M
Other Expenses 715 M
Net Income -88 M
10b10b8b8b6b6b4b4b2b2b00(2b)(2b)10b(6b)4b(4b)627m(715m)(88m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
44.59% GROSS MARGIN
44.59%
6.31% OPERATING MARGIN
6.31%
-0.99% NET MARGIN
-0.99%
-1.23% ROE
-1.23%
-0.35% ROA
-0.35%
-3.52% ROIC
-3.52%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Willis Towers Watson Public Limited Company
image
2b2b2b2b2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -88 M
Depreciation & Amortization 230 M
Capital Expenditures 0
Stock-Based Compensation 121 M
Change in Working Capital 0
Others 1.46 B
Free Cash Flow 1.51 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Willis Towers Watson Public Limited Company
image
Wall Street analysts predict an average 1-year price target for WTW of $336 , with forecasts ranging from a low of $278 to a high of $400 .
WTW Lowest Price Target Wall Street Target
278 USD -7.64%
WTW Average Price Target Wall Street Target
336 USD 11.53%
WTW Highest Price Target Wall Street Target
400 USD 32.89%
Price
Max Price Target
Min Price Target
Average Price Target
400400380380360360340340320320300300280280260260240240May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.28% DIVIDEND YIELD
0.92 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
4.000004.000003.500003.500003.000003.000002.500002.500002.000002.000001.500001.500001.000001.000000.500000.500000.000000.000000.821190.480.530.60.650.680.710.820.840.880.920.821190.480.530.60.650.680.710.820.840.880.821190.480.530.60.650.680.80.820.840.880.821193.280.481.920.532.120.62.400.652.600.712.750.83.020.823.280.843.360.883.520.922015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Willis Towers Watson Public Limited Company
image
Sold
0-3 MONTHS
1.68 M USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
WTW to Announce First Quarter Earnings on April 24, 2025 LONDON, April 03, 2025 (GLOBE NEWSWIRE) -- WTW (NASDAQ: WTW), a leading global advisory, broking and solutions company, will announce its financial results for the first quarter on Thursday, April 24, 2025 before the market opens. globenewswire.com - 2 weeks ago
WTW's Towers Watson announces new Health, Wealth & Career leadership appointments NEW YORK, April 02, 2025 (GLOBE NEWSWIRE) -- WTW, a leading global advisory, broking and solutions company (NASDAQ: WTW), has today announced new appointments on its Health, Wealth & Career (HWC) leadership team following the retirement of Marco Boschetti as Global Leader of Retirement. globenewswire.com - 2 weeks ago
WTW acquires Michigan-based Global Commercial Credit NEW YORK, April 01, 2025 (GLOBE NEWSWIRE) -- WTW (NASDAQ: WTW), a leading global advisory, broking, and solutions company, today announced the acquisition of Global Commercial Credit, LLC (GCC) into Willis, a WTW business. This strategic acquisition will accelerate performance by expanding into specialized businesses that align with the company's technical, industry-structured and expertise-driven growth plan. globenewswire.com - 2 weeks ago
21 Upcoming Dividend Increases To Finish Q1 The lists were created using the U.S. Dividend Champions spreadsheet and NASDAQ data, ensuring companies have at least five years of dividend growth. My investment strategy focuses on buying, holding, and adding to companies with consistent dividend growth and outperformance relevant to certain benchmarks. Top-performing stocks include MPWR, STLD, and JPM. Top REITs include CTR, FR, and REXR for their impressive returns and dividend growth rates. seekingalpha.com - 3 weeks ago
Willis report reveals construction sector challenged by uptick in data centers for AI while facing labor shortages LONDON, March 24, 2025 (GLOBE NEWSWIRE) -- The global construction industry is experiencing a remarkable uptick in data center projects, propelled by the swift pace of technological advancement and the future demands of artificial intelligence (AI). However, this boom is set against the sobering reality of labor scarcities and escalating material expenses, which present formidable obstacles for both the construction and insurance domains, according to the latest Willis Global Construction Rate Trend Report for Q1, launched by Willis, a WTW company (NASDAQ: WTW). globenewswire.com - 3 weeks ago
Willis accelerates investment in data and analytics with appointment of Global Data Strategy Leader and Global Digital Platforms Leader LONDON, March 20, 2025 (GLOBE NEWSWIRE) -- Willis, a WTW business, (NASDAQ:WTW), has announced the appointment of Kate Harb as Global Data Strategy Leader and Dermot Sargent as Global Digital Platforms Leader. Both appointments form part of Willis' ongoing commitment to digitization and the delivery of a market-leading and innovative data-driven strategy. globenewswire.com - 1 month ago
Health and safety remains top concern for directors and officers worldwide, according to Willis LONDON, March 20, 2025 (GLOBE NEWSWIRE) -- 80% of directors and officers consider health and safety risks to be very important or extremely important to their organisation, according to the latest Directors and Officers Liability Insurance Survey by Willis, a WTW business, (NASDAQ:WTW), in collaboration with Clyde & Co. Physical workplace risks were deemed the most important by 43% of respondents, followed by employee mental health and wellbeing consequences stemming from work (28%) and from personal matters (12%). For the first time since 2018 civil litigation and third party claims were included among the top seven concerns, with 63% of directors and officers surveyed considering these significant risks to their Directors and Officers. globenewswire.com - 1 month ago
WTW appoints Massimo Cavadini as Head of Product, Pricing, Claims and Underwriting for Continental Europe LONDON, March 13, 2025 (GLOBE NEWSWIRE) -- WTW, (NASDAQ:WTW) has appointed Massimo Cavadini as Head of Product, Pricing, Claims and Underwriting for Continental Europe. This newly created position further strengthens WTW's strategy of broadening and deepening its market leading role in insurance analytics. globenewswire.com - 1 month ago
Natural resources industry committed to clean energy strategies despite growing investment in fossil fuels LONDON, March 12, 2025 (GLOBE NEWSWIRE) -- Average spend across the natural resources industry on clean energy technologies is expected to increase by over a third in the next financial year, according to the latest global Clean Energy Survey released by Willis, a WTW business, (NASDAQ: WTW). Against the backdrop of increased fossil fuel investment in the short and medium term, natural resources businesses have ambitious long-term investment plans in clean energy technology. globenewswire.com - 1 month ago
Why Is Willis Towers Watson (WTW) Up 4.3% Since Last Earnings Report? Willis Towers Watson (WTW) reported earnings 30 days ago. What's next for the stock? zacks.com - 1 month ago
WTW appoints Paul Reilly as Non-Executive Chair of the Board NEW YORK, March 03, 2025 (GLOBE NEWSWIRE) -- WTW (NASDAQ: WTW), a leading global advisory, broking and solutions company, today announced that its Board of Directors has appointed Paul Reilly to succeed Paul Thomas as Non-Executive Chair of the Board following WTW's 2025 Annual General Meeting (AGM) to be held in May 2025. globenewswire.com - 1 month ago
Threats, political repatriations and kidnap dominate the crisis management landscape, according to Willis LONDON, Feb. 27, 2025 (GLOBE NEWSWIRE) -- 26% of all incidents reported by clients last year to Alert:24 - the in-house risk advisory and crisis support service provided by Willis, a WTW business – were related to threats against individuals or client assets. Closely following, at 21% each, were emergency political repatriations of employees or family members and kidnaps for ransom, according to its latest Crisis Management Annual Review. globenewswire.com - 1 month ago
8. Profile Summary

Willis Towers Watson Public Limited Company WTW

image
COUNTRY GB
INDUSTRY Insurance - Brokers
MARKET CAP $ 29.9 B
Dividend Yield 0.28%
Description Willis Towers Watson Public Limited Company operates as an advisory, broking, and solutions company worldwide. It operates through two segments, Health, Wealth and Career; and Risk and Broking. The company offers actuarial support, plan design, and administrative services for traditional pension and retirement savings plans; plan management consulting, broking, and administration services for health and group benefit programs; and benefits outsourcing services. It also provides advice, data, software, and products to address clients' total rewards and talent issues. In addition, the company offers risk advice, insurance brokerage, and consulting services in the areas of property and casualty, aerospace, construction, and marine. Further, it offers investment consulting and discretionary management services to insurance and reinsurance companies; insurance consulting and technology, risk and capital management, pricing and predictive modeling, financial and regulatory reporting, financial and capital modeling, merger and acquisition, outsourcing, and business management services; wholesale insurance broking services to retail and wholesale brokers; and underwriting and capital management, capital market, and advisory and brokerage services. Additionally, the company provides primary medical and ancillary benefit exchange, and outsourcing services to active employees and retirees in the group and individual markets, as well as delivers healthcare and reimbursement accounts, including health savings accounts, health reimbursement arrangements, flexible spending accounts, and other consumer-directed accounts. The company was formerly known as Willis Group Holdings Public Limited Company and changed its name to Willis Towers Watson Public Limited Company in January 2016. Willis Towers Watson Public Limited Company was founded in 1828 and is based in London, the United Kingdom.
Contact 51 Lime Street, London, EC3M 7DQ https://www.willistowerswatson.com
IPO Date June 12, 2001
Employees 49000
Officers Mr. Alex Rosati Head of Claims - Asia Mr. Andrew Hirsch Co-Heads of Transactional Insurance Solutions Mr. Carl A. Hess CERA, F.S.A. Chief Executive Officer & Director Ms. Julie Jarecke Gebauer President of Health, Wealth & Career Mr. Adrian Ruiz Head of FINEX GB Cyber & TMT Ms. Simone Bonnet Co-Heads of Transactional Insurance Solutions Steven Torresan Head of M&A of Financial & Executive Risks Business for Asia-Pacific and Africa Mr. Matthew S. Furman General Counsel Mr. Adam L. Garrard Chairman of Risk & Broking Mr. Andrew Jay Krasner Chief Financial Officer & Co-head of Corporate Development