WLFC
Willis Lease Finance Corp
Price:  
47.88 
USD
Volume:  
3,156.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WLFC Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Willis Lease Finance Corp (WLFC) is 37.64 USD. This WLFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.88 USD, the upside of Willis Lease Finance Corp is %.

The range of the Intrinsic Value is (109.27) - 1,880.34 USD

47.88 USD
Stock Price
37.64 USD
Intrinsic Value
Intrinsic Value Details

WLFC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (109.27) - 1,880.34 37.64 -21.4%
DCF (Growth 10y) (88.69) - 2,160.57 77.20 61.2%
DCF (EBITDA 5y) 278.97 - 447.17 353.75 638.8%
DCF (EBITDA 10y) 340.33 - 645.40 472.55 887.0%
Fair Value 36.97 - 36.97 36.97 -22.79%
P/E 12.10 - 94.35 48.08 0.4%
EV/EBITDA 50.75 - 102.33 63.61 32.9%
EPV (636.78) - (1,002.84) (819.81) -1812.2%
DDM - Stable 75.87 - 211.38 143.62 200.0%
DDM - Multi 16.81 - 39.02 23.79 -50.3%

WLFC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 305.00
Beta 0.08
Outstanding shares (mil) 6.37
Enterprise Value (mil) 2,087.60
Market risk premium 4.60%
Cost of Equity 7.87%
Cost of Debt 6.96%
WACC 4.58%