DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Willis Towers Watson Public Limited Company (WTW)

Financial Services | Insurance - Brokers

Today's Price

$324.42

Today's Fair Value

$150.14 -53.72%

Margin of Safety

-116.08%

Projected Value (5Y)

$241.81 -25.46%

Dividends Paid (5Y)

$20.82

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.35% | CAGR (5y): -7.26%

Diluted Shares Growth Rate

Regression: -0.44% | CAGR (5y): -5.3%

Dividend Growth Rate

Regression: 2.13% | CAGR (5y): 5.34%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.86x)

Discount Rate