Voltar à classificação

Willis Towers Watson Public Limited Company (WTW)

Valor Justo
Financial ServicesInsurance BrokersUnited Kingdom

Fundamental

75

Preço

$288.23

Capitalização de Mercado

$27.27B

Parte 1 · Quanto vale a empresa

Visão Geral

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.

Como gera receita

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.

Receita por segmento

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.

Vantagem competitiva

Custos de mudança · Estreita

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.

O que impulsiona a procura

Moderadamente cíclico

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.

Principais riscos

  • 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.

Os argumentos a favor

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.

Os argumentos contra

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 de agosto de 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.

Balanço & Liquidez

Receita

$9.91B

Últimos 12 meses (até 30/06/2026)

Resultado Líquido

$1.56B

Últimos 12 meses (até 30/06/2026)

Fluxo de Caixa Livre

$1.55B

Capital Próprio Total

$7.98B

Passivo Total

$21.48B

Rácio de Liquidez

1.10

Cobertura de Juros

7.85

Dívida/EBITDA

2.52

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

SeguradoraJustamente Valorizada

Valor Justo

$301.04

Preço Atual

$288.23

Margem de Segurança

+4.3%

Intervalo de Valor Justo

$212.90 - $389.19

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:$378.58
Fluxo de caixa descontado (DCF):Não aplicável a este tipo de empresa
Multiplicador de lucros (P/E):$220.59
Fórmula de crescimento de Graham:Não aplicável a este tipo de empresa
Valor da capacidade de gerar lucro (EPV):Não aplicável a este tipo de empresa
P/B justificado:$334.50
Desconto de dividendos (Gordon):$95.52
P/FFO, fundos de operações:Não aplicável a este tipo de empresa
Lucros de meio de ciclo:Não aplicável a este tipo de empresa
Multiplicador sobre as receitas:Não aplicável a este tipo de empresa
Consenso dos Analistas:Comprar (19B / 9H / 0S)
Última Surpresa de Resultados:+6.46%

Métricas de Avaliação

Rácio P/E

17.86

ROE

20.1%

Rácio P/B

3.48

P/FCF

15.85

Margem Bruta

-

ROIC

11.6%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

11.6%

WACC

7.0%

ROIC − WACC

+4.6 pp

O ROIC supera o custo do capital — a empresa está a criar valor para os acionistas.

Critérios de Análise Fundamental

Aprovado (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

Reprovado (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%

Indisponível (2)

  • Gross Margin NaN%
  • Dividend Payout NaN%

Piotroski F-Score

6/9

Sinais mistos: algumas áreas requerem atenção

score
criteria

Qualidade dos Resultados

1.23

Alta qualidade: resultados respaldados por caixa

Diluição de Ações

-3.3%

A recomprar ações. Favorável ao acionista

Participações institucionais

Não há declarações institucionais para esta empresa.

Governação

Equipa Executiva

NomeCargoIdade
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

Risco de Auditoria

2

Risco do Conselho

2

Risco de Remuneração

2

Risco dos Direitos dos Acionistas

6

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Documentos

  • Relatório anual (10-K)

    Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.

    Arquivado em 2026-02-25

    Ver documento
  • Relatório trimestral (10-Q)

    Uma atualização sobre o desempenho financeiro dos últimos três meses.

    Arquivado em 2026-07-30

    Ver documento
  • Relatório de fato relevante (8-K)

    Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.

    Arquivado em 2026-07-30

    Ver documento

via SEC EDGAR

Histórico de Resultados

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