CVE Valuation Report | Mar 22, 2026
WTW
WILLIS TOWERS WATSON PLC
10-K · Filed 2026-02-25
C
$225
$250
$275
$300
$325
$350
$375
$400
.
.
.
MKT
1Y
FV
.
.
Fair Value
$341.66
1Y Target
$335.24
MKT. PRICE
$291.25
Model Blend
HIGH agreement · 17% spread
DCF$371.55 · 37%
Residual Income$251.82 · 32%
Comps$400.59 · 31%
Trailing Rev Growth
-2.2%
Model Implied Rev CAGR
3.2%
Market Cap
$28B
ClarVal Report
Mar 22, 2026
10:14 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
WTW Valuation Summary

Based on Clarity's multi-model valuation engine, WILLIS TOWERS WATSON PLC (WTW) has an estimated fair value of $341.66 per share, compared to its current market price of $291.25. The stock is currently trading 17.3% below Clarity's fair value estimate, resulting in a verdict of UNDERVALUED.

This valuation blends 3 independent models — including Discounted Cash Flow (DCF), Residual Income, Comparable Companies. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 3 models show high agreement with a 17% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 66.1% probability that the stock is trading below its intrinsic value, with a median simulated value of $328.30.

Clarity's 1-year price target is $335.24, reflecting expected earnings growth and margin trajectory.

WILLIS TOWERS WATSON PLC is classified under the Insurance Broker sector, and this valuation is based on 10-K · Filed 2026-02-25 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 10:14 PM EDT · Powered by Clarity Valuation Engine · Methodology

WILLIS TOWERS WATSON PLC (WTW) Valuation Summary

Clarity's 6-model valuation engine estimates WILLIS TOWERS WATSON PLC (WTW) at $341.66 per share, compared to the current market price of $291.25. This represents a 17.3% upside from the current price. The verdict is UNDERVALUED.

This valuation was generated from WILLIS TOWERS WATSON PLC's 10-K · Filed 2026-02-25 filing, classified in the Insurance Broker sector with high confidence. Model agreement is HIGH with a 17% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.