Retour au classement

Willis Towers Watson Public Limited Company (WTW)

Juste valeur
Financial ServicesInsurance BrokersUnited Kingdom

Fondamental

75

Prix

$291.45

Capitalisation boursière

$27.27B

Partie 1 · Ce que vaut l'entreprise

Vue d'ensemble

WTW advises companies on two related but distinct problems: how to run and pay for employee benefits, retirement plans and workforce programs (Health, Wealth & Career), and how to identify, price and place their insurance risk with underwriters (Risk & Broking). It does not take on insurance risk itself — it earns fees and commissions for the advice and for arranging coverage, sitting as an intermediary between corporate clients and the insurers, reinsurers and pension providers that actually carry the risk.

Comment l'entreprise gagne de l'argent

Risk & Broking earns commissions and fees typically set as a percentage of the insurance premium it places, so revenue rises when insurance prices are rising (a "hard market") even if the volume of risk placed stays flat. Health, Wealth & Career charges advisory fees for benefits and retirement consulting, plus asset-based fees on the retirement assets it advises on. Neither segment underwrites risk on its own balance sheet, which keeps the business fee-driven rather than capital-intensive.

Chiffre d'affaires par segment

Health, Wealth & Career54.8%

Consulting and administration for employee health, retirement and benefits programs, plus advice on workforce and career strategy.

Risk & Broking45.2%

Brokerage placing corporate and specialty insurance and reinsurance with underwriters, plus related risk consulting and technology.

Avantage concurrentiel

Coûts de changement · Étroit

Once WTW is embedded as a company's broker of record or benefits administrator, switching means re-underwriting relationships, re-running procurement and retraining internal teams, so clients tend to renew rather than re-tender every year. Aon, Marsh McLennan and Gallagher offer the same lock-in to their own clients, so the advantage is about retaining existing accounts more than winning new ones on merit alone.

Ce qui stimule la demande

Modérément cyclique

Companies need employee benefits and insurance coverage in good times and bad, which makes underlying demand fairly steady. But Risk & Broking's revenue is also shaped by the insurance pricing cycle — commissions swell when premiums are rising and can stall when a soft market sets in — so results move with insurance pricing even when the amount of risk being placed does not change much.

Principaux risques

  • Legacy pension liabilities — The company carries material unfunded and underfunded pension obligations, and moves in interest rates, investment returns or inflation can materially affect the level of those liabilities.
  • Professional liability and errors claims — Giving advice on risk, benefits and insurance placement exposes WTW to errors-and-omissions claims from clients when outcomes go wrong, regardless of whether the advice was reasonable at the time.
  • Cybersecurity threats — WTW and its vendors regularly face cybersecurity incidents, and the company acknowledges these risks are evolving, including threats amplified by generative AI, with no guarantee a future incident stays immaterial.
  • Sensitivity to the insurance pricing cycle — Risk & Broking commissions are tied to insurance premium levels; a prolonged soft market where premiums fall would reduce revenue even if the amount of risk placed stays the same.

Les arguments en faveur

Buyers argue that being one of a handful of global brokers gives WTW pricing power and scale advantages smaller rivals cannot match, that switching costs keep client relationships sticky, and that a hardening insurance market lifts commission revenue without WTW having to do anything differently.

Les arguments contre

Sellers fear that a softening insurance cycle would compress commission revenue across the board, that legacy pension liabilities remain a source of unpredictable charges, and that professional liability exposure from decades of advice is a risk that never fully goes away.

Written by the editors, published on 18 août 2026

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

Bilan & Liquidités

Chiffre d'affaires

$9.91B

12 derniers mois (au 30/06/2026)

Résultat net

$1.56B

12 derniers mois (au 30/06/2026)

Flux de trésorerie libre

$1.55B

Capitaux propres totaux

$7.98B

Passif total

$21.48B

Ratio de liquidité général

1.10

Couverture des intérêts

7.85

Dette/EBITDA

2.52

Bénéfice par action

Chiffre d'affaires & Résultat net

Flux de trésorerie libre

Décomposition du résultat

État historique

Marges dans le temps

La dette dans le temps

Le poids de la dette

Grille de la croissance

Croissance — Chiffre d'affaires

Estimation de la juste valeur

AssuranceJustement valorisé

Juste valeur

$301.04

Prix actuel

$291.45

Marge de sécurité

+3.2%

Fourchette de juste valeur

$212.90 - $389.19

Écart entre les méthodes de valorisation utilisées, pas un intervalle de confiance calibré statistiquement.

Méthodes d'estimation

Objectif de cours des analystes:$378.58
Flux de trésorerie actualisés (DCF):Non applicable à ce type d'entreprise
Multiple de résultat (P/E):$220.59
Formule de croissance de Graham:Non applicable à ce type d'entreprise
Valeur de la capacité bénéficiaire (EPV):Non applicable à ce type d'entreprise
P/B justifié:$334.50
Actualisation des dividendes (Gordon):$95.52
P/FFO, les fonds provenant de l'exploitation:Non applicable à ce type d'entreprise
Bénéfices de milieu de cycle:Non applicable à ce type d'entreprise
Multiple sur le chiffre d'affaires:Non applicable à ce type d'entreprise
Consensus des analystes:Acheter (19B / 9H / 0S)
Dernière surprise sur les résultats:+6.46%

Indicateurs de valorisation

Ratio P/E

17.86

ROE

20.1%

Ratio P/B

3.48

P/FCF

15.85

Marge brute

-

ROIC

11.6%

Radar de rentabilité

Création de valeur (avantage concurrentiel)

ROIC

11.6%

WACC

7.0%

ROIC − WACC

+4.6 pp

Le ROIC dépasse le coût du capital — l'entreprise crée de la valeur pour les actionnaires.

Critères d'analyse fondamentale

Réussi (20)

  • EPS shows upward trend
  • EPS CAGR 12.99%
  • Price CAGR 9.35%
  • ROIC 11.6%
  • P/FCF 15.85
  • Debt/Equity ratio
  • Operating Margin 22.7%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 20.0%
  • Analyst Consensus 68% Buy
  • PEG Ratio 1.08
  • Earnings Quality (OCF/NI) 1.23
  • Share Dilution -3.3%
  • Net Margin Trend 15.8% vs 1.4%
  • Piotroski F-Score 6/9

Échoué (6)

  • P/B Ratio 3.48
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Revenue Growth 5Y 2.4%
  • Earnings Surprise avg 1.9%

Indisponible (2)

  • Gross Margin NaN%
  • Dividend Payout NaN%

Score F de Piotroski

6/9

Signaux mixtes : certains domaines nécessitent attention

score
criteria

Qualité des bénéfices

1.23

Qualité élevée : bénéfices soutenus par la trésorerie

Dilution du capital

-3.3%

Rachat d'actions. Favorable aux actionnaires

Participations institutionnelles

Aucune déclaration institutionnelle pour cette entreprise.

Gouvernance

Équipe dirigeante

NomTitreÂge
Mr. Carl Aaron Hess CERA, F.S.A.CEO & Director63
Mr. Andrew Jay KrasnerCFO & Co-head of Corporate Development48
Mr. Matthew S. FurmanGeneral Counsel55
Ms. Julie Jarecke GebauerPresident of Health, Wealth & Career64
Ms. Lucy ClarkePresident of Risk & Broking58
Ms. Alexis FaberChief Operating Officer47
Mr. Joseph Stephen KurpisPrincipal Accounting Officer & Controller65
Mr. Eric Arnaldo LatalladiGlobal Head of Technology-
Ms. Claudia De La HozHead of Investor Relations-
Ms. Kristy D. BanasChief Human Resources Officer and Head of Marketing & Communication53

Risque d'audit

2

Risque du conseil

2

Risque de rémunération

2

Risque droits des actionnaires

6

Partie 2 · Le prix et le moment d'entrer

Cette partie ne dit pas si l'entreprise vaut la peine : elle aide à choisir quand l'acheter, une fois que les fondamentaux vous ont convaincu. À l'intérieur : analyse technique, potentiel, baisses historiques, exposition gamma.

Documents

  • Rapport annuel (10-K)

    Un aperçu annuel de l'activité, des résultats financiers et des risques de l'entreprise.

    Déposé le 2026-02-25

    Voir le document
  • Rapport trimestriel (10-Q)

    Une mise à jour de la performance financière des trois derniers mois.

    Déposé le 2026-07-30

    Voir le document
  • Rapport d'événement important (8-K)

    Un avis concernant un événement important, comme un changement de direction ou une annonce majeure.

    Déposé le 2026-07-30

    Voir le document

via SEC EDGAR

Historique des résultats

via SEC EDGAR

Latest News

Recent headlines for WTW, sourced from Markets Gazette.

  • 6/4/2026POSITIVE
    Weight Watchers Broadens GLP-1 Reach As Eli Lilly Pursues New Kidney Disease Therapies

    Weight Watchers is expanding its reach for GLP-1 medications through a new partnership with LillyDirect, a platform by Eli Lilly and Company. This collaboration aims to provide Weight Watchers members with enhanced access to GLP-1 treatments, potentially boosting membership and revenue. Concurrently, Eli Lilly is advancing its kidney disease pipeline with a significant research agreement with Ascidian, valued up to $1.9 billion. While the Ascidian deal highlights Lilly's broader therapeutic ambitions, the Weight Watchers partnership directly impacts its core business, suggesting a positive outlook for the company's strategy in leveraging pharmaceutical advancements.

  • 6/2/2026POSITIVE
    Insurance giant WTW moves into crypto asset recovery with Redefind buy

    Global insurance broker WTW has entered the digital asset space by acquiring crypto insurance platform Redefind. This strategic move includes the launch of a new digital asset protection service, which will offer comprehensive coverage for asset tracing and legal recovery costs. The acquisition signals WTW's commitment to adapting its services to the evolving digital economy and addressing the growing need for security and recovery solutions within the cryptocurrency market. Investors may view this as a positive step towards diversification and capturing new revenue streams in a burgeoning sector.

via Markets Gazette