ランキングに戻る

Willis Towers Watson Public Limited Company (WTW)

POSITIVE
Financial ServicesInsurance BrokersUnited Kingdom

ファンダメンタル

72

株価

$347.80

時価総額

$31.76B

パート1 · 企業の価値

概要

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.

収益の仕組み

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.

セグメント別売上高

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.

競争優位性(moat)

スイッチングコスト · 狭い

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.

需要を左右する要因

中程度の景気循環性

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.

主なリスク

  • 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.

強気材料

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.

弱気材料

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 2026年8月18日

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.

貸借対照表と流動性

売上高

$9.91B

直近12か月(2026/6/30まで)

純利益

$1.56B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$1.55B

自己資本合計

$7.98B

負債合計

$21.48B

流動比率

1.10

利払い倍率

7.85

負債/EBITDA

2.52

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

適正価値

適正価値

$428.17

現在株価

$347.80

安全マージン

+18.8%

適正価値レンジ

$278.31 - $578.02

推定方法

Analyst Target:$379.95
DCF:$674.55
PE-based:$258.61
Graham Growth:$580.06
EPV:$238.67
アナリスト・コンセンサス:買い (20B / 8H / 0S)
直近の決算サプライズ:+6.46%

バリュエーション指標

P/E レシオ

21.73

ROE

20.1%

P/B レシオ

4.24

P/FCF

19.29

粗利益率

-

ROIC

11.6%

収益性レーダー

Value Creation (Economic Moat)

ROIC

11.6%

WACC

7.1%

ROIC − WACC

+4.5 pp

ROIC exceeds the cost of capital — the company is creating value for shareholders.

ファンダメンタル分析基準

合格(20)

  • EPS shows upward trend
  • EPS CAGR 12.99%
  • Price CAGR 10.83%
  • ROIC 11.6%
  • P/FCF 19.29
  • 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 71% Buy
  • PEG Ratio 1.25
  • Earnings Quality (OCF/NI) 1.23
  • Share Dilution -3.3%
  • Net Margin Trend 15.8% vs 1.4%
  • Piotroski F-Score 6/9

不合格(6)

  • P/B Ratio 4.24
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Revenue Growth 5Y 2.4%
  • Earnings Surprise avg 1.9%

データなし(2)

  • Gross Margin NaN%
  • Dividend Payout NaN%

Piotroski F-スコア

6/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.23

高品質:利益はキャッシュに裏付けられている

株式希薄化

-3.3%

株式を買い戻している。株主に友好的

ガバナンス

経営陣

氏名役職年齢
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

監査リスク

2

取締役会リスク

2

報酬リスク

2

株主権利リスク

6

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

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