WILLIS TOWERS WATSON PLC (WTW)
Insurance Agents, Brokers & Service
Latest Price
$335.92
TTM P/E
19.73
Normalized P/E
25.30
Div Yield
1.11%
Book Value
83.97
P/B Ratio
4.00
Valuation metrics
adjust assumptions →EPS: $16.26
Book value / share: $80.57
Formula: √(22.5 × EPS × BVPS)
Graham Number
$171.68
49% downside
Norm. op. income: $1.2B (median of 5yr)
Tax rate: 18%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$32.57
90% downside
EPS: $16.26
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$406.50
+21% upside