Arphra/Issuer/WTW

WTW

Willis Towers Watson Public Limited Company

Financial ServicesInsurance - BrokersGBUSDCountry macro →

$257.04

+1.76%LiveJun 01, 2026

AI Brief

Market cap

$24.28B

52w range

240.61 – 352.79

P / E

—

EPS

—

Volume

660.99K

Revenue · FY

$9.71B

-2.24% YoY

Explain this page

Arphra AIPlain-English read on Willis Towers Watson Public Limited Company’s valuation

Income statement

Annual · last 5y actuals + analyst forecasts · in USD

ActualEstimate

In USD	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	2026E	2027E	2028E
Revenue & profit
Revenue	$9B	$8.87B	$9.48B	$9.93B	$9.71B	$10.42B	$10.99B	$11.63B
Cost of revenue	$5.25B	$5.07B	$5.34B	$5.5B	$5.63B	$5.92B	$6.39B	$6.57B
Gross profit	$3.75B	$3.8B	$4.14B	$4.43B	$4.08B	$4.41B	$4.71B	$4.95B
Gross margin	+41.62%	+42.87%	+43.65%	+44.59%	+42.06%	+42.36%	+42.85%	+42.55%
Operating
Research & development	$0	$0	$0	$0	$0	$0	$0	$0
Selling, general & administrative	$0	$0	$0	$0	$0	$0	$0	$0
Total operating expenses	$1.54B	$2.62B	$2.77B	$3.8B	$1.85B	$3B	$3.26B	$3.39B
Operating income	$2.2B	$1.18B	$1.37B	$627M	$2.23B	$1.51B	$1.59B	$1.67B
Operating margin	+24.47%	+13.29%	+14.39%	+6.31%	+23.01%	+14.47%	+14.50%	+14.32%
EBITDA	$3.55B	$2.03B	$2.02B	$823M	$2.68B	$1.95B	$2.05B	$2.2B
EBIT	$2.9B	$1.47B	$1.51B	$367M	$2.26B	$1.47B	$1.58B	$1.67B
Below the line
Interest expense	$211M	$208M	$235M	$263M	$260M	$278.27M	$282.78M	$293.88M
Interest income	$0	$0	$0	$0	$0	$0	$0	$0
Other income / expense	$490M	$80M	-$86M	-$523M	-$303M	—	—	—
Pre-tax income	$2.69B	$1.26B	$1.28B	$104M	$1.93B	$1.21B	$1.26B	$1.33B
Income tax expense	$536M	$194M	$215M	$192M	$318M	$204.12M	$215.68M	$228.13M
Earnings
Net income	$4.22B	$1.01B	$1.06B	-$98M	$1.61B	$953.9M	$950.09M	$1.01B
Net income · continuing ops	$2.16B	$1.06B	$1.06B	-$88M	$1.61B	$941.87M	$1B	$1.07B
Net margin	+46.92%	+11.38%	+11.13%	-0.99%	+16.53%	+9.16%	+8.64%	+8.66%
EPS · basic	$15.02	$9.00	$10.05	$-0.96	$16.34	$19.69	$22.49	$25.03
EPS · diluted	$14.90	$8.98	$9.95	$-0.96	$16.26	$19.54	$22.13	$25.10
EPS · low estimate	—	—	—	—	—	$19.27	$21.51	$21.99
EPS · high estimate	—	—	—	—	—	$20.01	$22.84	$29.48
Shares · basic	128M	112M	105M	102M	98M	98.8M	98.88M	98.24M
Shares · diluted	129M	112M	106M	102M	99M	98.49M	99.01M	98.14M
Coverage
Analysts (revenue)	—	—	—	—	—	10	10	8
Analysts (EPS)	—	—	—	—	—	12	12	3

Coverage notes. Historical figures come’s as-reported income statements / balance sheets / cash flows in our data warehouse. Forecast columns (italicised, faint accent tint) carry vendor-supplied numbers where available (revenue + EPS consensus) and ratio-derived values for every other line. Margins / ratios are the trailing-3y average from history applied to the forecast revenue; values are clamped to enforce P&L identity (gross ≥ operating, EBITDA ≥ operating, net ≤ operating) and balance-sheet identity (assets = liabilities + equity by construction). Cash-flow FCF reconciles to OCF + CapEx. USD conversion uses the period-end close of the issuer's reported/USD pair from forex_prices_daily; share counts stay unconverted.

Pro

Financials

Full income statement, balance sheet, and cash-flow history is included with Pro.

Upgrade to Pro