W

Willis Towers Watson PLC
NASDAQ:WTW

Watchlist Manager
Willis Towers Watson PLC
NASDAQ:WTW
Watchlist
Price: 288.02 USD -0.43%
Market Cap: $27.4B

Relative Value

The Relative Value of one WTW stock under the Base Case scenario is 147.58 USD. Compared to the current market price of 288.02 USD, Willis Towers Watson PLC is Overvalued by 49%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WTW Relative Value
Base Case
147.58 USD
Overvaluation 49%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Multiples Across Competitors

WTW Competitors Multiples
Willis Towers Watson PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Willis Towers Watson PLC
NASDAQ:WTW
27.6B USD 2.8 17.1 11.2 13.3
US
Marsh & McLennan Companies Inc
NYSE:MMC
84.8B USD 3.2 20.5 13.3 15.1
IE
Aon PLC
NYSE:AON
68.5B USD 4 18.5 12.7 15.3
US
Arthur J Gallagher & Co
NYSE:AJG
54.6B USD 3.9 36.1 14.7 19.8
US
Arthur J. Gallagher & Co.
SWB:GAH
25.5B EUR 2.1 19.9 9.2 12.4
US
Brown & Brown Inc
NYSE:BRO
22.9B USD 3.9 22 13.9 16.9
US
Reliance Global Group Inc
NASDAQ:RELI
9.7B USD 742.9 -1 391.4 -1 331.9 -1 120.5
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
9.6B USD 3.1 149.6 14 20.6
IN
PB Fintech Ltd
NSE:POLICYBZR
669.2B INR 10.7 115.2 161.2 241.4
US
Hagerty Inc
NYSE:HGTY
3.3B USD 2.4 99.4 21.6 28.6
AU
Steadfast Group Ltd
ASX:SDF
4.6B AUD 2.5 13.8 12.4 12.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
Average EV/EBITDA: 28.4
11.2
10%
1.1
US
Marsh & McLennan Companies Inc
NYSE:MMC
13.3
9%
1.5
IE
Aon PLC
NYSE:AON
12.7
9%
1.4
US
Arthur J Gallagher & Co
NYSE:AJG
14.7
15%
1
US
A
Arthur J. Gallagher & Co.
SWB:GAH
9.2
15%
0.6
US
Brown & Brown Inc
NYSE:BRO
13.9
11%
1.3
US
Reliance Global Group Inc
NASDAQ:RELI
Negative Multiple: -1 331.9 N/A N/A
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
14
18%
0.8
IN
PB Fintech Ltd
NSE:POLICYBZR
161.2
170%
0.9
US
Hagerty Inc
NYSE:HGTY
21.6
46%
0.5
AU
Steadfast Group Ltd
ASX:SDF
12.4
17%
0.7
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett