WTW · Willis Towers Watson Public Limited Company
$265.432026-07-21Sector: Financial Services; Industry: Insurance - Brokers; Sub-Industry: Insurance Brokers
Intrinsic Value Range Comparison · Mulya.ai
Bull
$610
+129.7% vs market
Base · active
$398
+49.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($246 · $610) Analysts Range ($275 · $379) 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 |
|---|
| 2024.Q1 | $9.5B | — | 14.4% | 16.8% | $1.1B | −$1.1B | $76MM | 6.2% | — | 8.3% | $13.7B | $11.01 | — |
| 2024.Q4 | $9.5B | 0.0% | 14.4% | 45.0% | $751MM | $419MM | $1.2B | 7.0% | — | 6.0% | $11.5B | $11.01 | — |
| 2025.Q1 | $9.9B | 4.7% | 6.3% | 45.0% | $345MM | $266MM | $611MM | 6.5% | — | 2.9% | $12.1B | $-1.02 | — |
| 2025.Q4 | $9.9B | 0.0% | 6.3% | 16.5% | $524MM | $248MM | $772MM | 7.0% | — | 4.5% | $11.3B | $-1.02 | — |
| 2026.Q1 | $9.9B | -0.3% | 22.7% | 16.1% | $1.9B | −$503MM | $1.4B | 6.2% | — | 15.5% | $13.0B | $17.40 | 11.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q1 | $10.6B | +6.8% | 23.2% | 16.5% | $2.0B | −$51MM | $2.0B | 6.5% | $1.9B | 15.7% | $13.1B | $21.39 | 12.4 |
| 2028.Q1 | $11.2B | +5.6% | 25.1% | 16.9% | $2.3B | −$50MM | $2.3B | 6.7% | $2.0B | 17.7% | $13.1B | $24.24 | 11.0 |
| 2029.Q1 | $11.7B | +4.6% | 25.1% | 17.3% | $2.4B | −$49MM | $2.4B | 6.9% | $2.0B | 18.4% | $13.2B | $25.25 | 10.5 |
| 2030.Q1 | $12.2B | +4.3% | 25.1% | 17.7% | $2.5B | −$54MM | $2.5B | 7.1% | $1.9B | 19.0% | $13.2B | $26.22 | 10.1 |
| 2031.Q1 | $12.7B | +4.2% | 25.1% | 18.1% | $2.6B | −$64MM | $2.5B | 7.3% | $1.8B | 19.6% | $13.3B | $27.21 | 9.8 |
|
| Term. Yr+ | $16.2B | 4.1% | 23.0% | 20.0% | $3.0B | −$587MM | $2.4B | 8.6% | $26.1B | 20.9% | — | — | — |
Active scenario IV: $398 (+49.9% vs market)