Three independent discounted-cash-flow-style models value Willis Towers Watson Public Limited Company every trading day. 1 of 3 currently price WTW above its market price.
| Free Cash Flow model | $377.98 |
| Excess Profit model | $290.92 |
| Residual Earnings model | $66.88 |
| Dividend Discount model | $80.34 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +11.9% |
| Net debt / EBITDA | 1.4× |
| Gross margin | +42.1% |
| Revenue CAGR | +3.1% |
| Cash conversion | 1.1× |
| Dividend yield | +1.3% |
| Buyback yield | +4.7% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open WTW in StockKitty