WTW · Willis Towers Watson Public Limited Company
$288.642026-05-17Sector: Financial Services; Industry: Insurance - Brokers; Sub-Industry: Insurance Brokers
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$315
+9.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($243 · $351) Analysts Range ($318 · $409) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $9.0B | — | 24.5% | 19.9% | $1.8B | $3.8B | $5.6B | 5.2% | — | 13.2% | $13.3B | $43.53 | — |
| 2022.Q4 | $8.9B | -1.5% | 13.3% | 15.4% | $996MM | −$694MM | $302MM | 6.7% | — | 7.4% | $13.6B | $10.40 | — |
| 2023.Q4 | $9.5B | 7.0% | 14.4% | 16.8% | $1.1B | −$947MM | $189MM | 6.5% | — | 8.4% | $13.4B | $10.88 | — |
| 2024.Q4 | $9.9B | 4.7% | 6.3% | 45.0% | $345MM | $419MM | $764MM | 7.0% | — | 2.8% | $11.5B | $-1.01 | — |
| 2025.Q4 | $9.7B | -2.2% | 23.0% | 16.5% | $1.9B | $248MM | $2.1B | 7.0% | — | 16.4% | $11.3B | $16.55 | 12.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.3% |
| 2026.Q4 | $10.5B | +8.3% | 23.2% | 16.8% | $2.0B | −$964MM | $1.1B | 7.1% | $997MM | 17.3% | $12.2B | $20.94 | 13.8 |
| 2027.Q4 | $11.1B | +5.9% | 24.9% | 17.2% | $2.3B | −$778MM | $1.5B | 7.2% | $1.3B | 18.2% | $13.0B | $23.64 | 12.2 |
| 2028.Q4 | $11.9B | +6.7% | 24.9% | 17.5% | $2.4B | −$956MM | $1.5B | 7.4% | $1.2B | 18.0% | $14.0B | $25.10 | 11.5 |
| 2029.Q4 | $12.5B | +5.3% | 24.9% | 17.9% | $2.6B | −$838MM | $1.7B | 7.5% | $1.3B | 17.7% | $14.8B | $26.31 | 11.0 |
| 2030.Q4 | $13.1B | +4.7% | 24.9% | 18.2% | $2.7B | −$826MM | $1.8B | 7.7% | $1.3B | 17.5% | $15.6B | $27.43 | 10.5 |
|
| Term. Yr+ | $16.9B | 4.1% | 23.0% | 20.0% | $3.1B | −$973MM | $2.1B | 8.6% | $22.5B | 13.1% | — | — | — |
Active scenario IV: $315 (+9.0% vs market)