Willis Towers Watson Plc
$38.17B- Market cap
- $31.09B
- Debt
- +$10.24B
- Cash
- −$3.16B
Capital structure 75% equity / 25% debt · EV / Revenue 3.93x · EV / EBITDA 12.94x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: WTW stock price at discount vs DGII $334.74 current versus $1.04K implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at DGII's multiple
Implied fair value · at WTW's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: WTW FY 2025 (ended Dec 31, 2025) · DGII FY 2025 (ended Sep 30, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 75% equity / 25% debt · EV / Revenue 3.93x · EV / EBITDA 12.94x
Capital structure 94% equity / 6% debt · EV / Revenue 6.44x · EV / EBITDA 28.58x
WTW carries the larger enterprise value at $38.17B against $2.77B; WTW trades on the lower EV / Revenue multiple (3.93x vs 6.44x); WTW on the lower EV / EBITDA (12.94x vs 28.58x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
WILLIS TOWERS WATSON PLC · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
DIGI INTERNATIONAL INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.28x
0.25x
Net debt / EBITDA
Leverage against operating earnings
2.40x
1.42x
Cash and equivalents
Liquid reserves on the balance sheet
$3.16B
$21.90M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
MARSH & MCLENNAN COMPANIES, INC.
WTW vs MMC
Aon plc
WTW vs AON
Unum Group
WTW vs UNM
BROWN & BROWN, INC.
WTW vs BRO
CISCO SYSTEMS, INC.
WTW vs CSCO
JUNIPER NETWORKS INC
WTW vs JNPR
QUALCOMM INC/DE
WTW vs QCOM
INTEL CORP
WTW vs INTC
VERISIGN INC/CA
WTW vs VRSN
Match Group, Inc.
WTW vs MTCH
$10.24B
$159.15M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.