/
DCF Valuation
Base-case fair value
$578.50
Intrinsic $771.34 · 25% MOS
Current price: $260.03
Base-case summary
Our base-case DCF for Willis Towers Watson PLC (WTW) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 22.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.6B in trailing free cash flow, this produces an intrinsic value of $771.34 per share. A 25% safety margin gives a fair value of $578.50, suggesting the stock is currently 122% undervalued against the $260.03 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.6B
Cash & equivalents
$1.9B
Total debt
$6.9B
Shares outstanding
96M