DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Willis Lease Finance Corporation (WLFC)

Industrials | Rental & Leasing Services

Today's Price

$41.60

Today's Fair Value

$275.80 +562.98%

Margin of Safety

+84.92%

Projected Value (5Y)

$444.18 +967.74%

Dividends Paid (5Y)

$3.58

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.21% | CAGR (5y): 71.45%

Diluted Shares Growth Rate

Regression: -0.31% | CAGR (5y): 2.75%

Dividend Growth Rate

Regression: 12.78% | CAGR (5y): 12.78%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 20.25x)

Discount Rate