As of 2024-12-12, the Intrinsic Value of Willis Lease Finance Corp (WLFC) is
8.12 USD. This WLFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 219.31 USD, the upside of Willis Lease Finance Corp is
-96.30%.
The range of the Intrinsic Value is (136.32) - 2,446.56 USD
WLFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(136.32) - 2,446.56 |
8.12 |
-96.3% |
| DCF (Growth 10y) |
30.27 - 5,154.21 |
317.56 |
44.8% |
| DCF (EBITDA 5y) |
414.70 - 547.82 |
489.00 |
123.0% |
| DCF (EBITDA 10y) |
533.03 - 795.07 |
666.77 |
204.0% |
| Fair Value |
373.12 - 373.12 |
373.12 |
70.13% |
| P/E |
69.08 - 210.44 |
128.07 |
-41.6% |
| EV/EBITDA |
88.59 - 359.70 |
187.71 |
-14.4% |
| EPV |
(456.27) - (533.66) |
(494.96) |
-325.7% |
| DDM - Stable |
125.74 - 383.88 |
254.81 |
16.2% |
| DDM - Multi |
72.42 - 173.28 |
102.29 |
-53.4% |
WLFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,447.45 |
| Beta |
1.25 |
| Outstanding shares (mil) |
6.60 |
| Enterprise Value (mil) |
3,432.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.69% |
| Cost of Debt |
5.74% |
| WACC |
6.02% |