Willis Lease Finance Corporation

Willis Lease Finance Corporation

WLFCยทNASDAQ

$172.04

-1.4%
IndustrialsRental & Leasing Services

Willis Lease Finance Corporation operates as a lessor and servicer of commercial aircraft and aircraft engines worldwide. The company operates through two segments, Leasing and Related Operations, and Spare Parts Sales. The Leasing and Related Operations segment engages in acquiring and leasing commercial aircraft, aircraft engines, and other aircraft equipment, as well as the purchase and resale of commercial aircraft engines and other aircraft equipment, and other related businesses. The Spare Parts Sales segment purchases and resells after-market engine parts, whole engines, engine modules, and portable aircraft components. The company also focuses on engine management and consulting business. It serves commercial aircraft operators, as well as maintenance, repair, and overhaul organizations. As of December 31, 2021, it had a total lease portfolio of 304 engines, 12 aircraft, one marine vessel, and other leased parts and equipment, and with 76 lessees in 40 countries; and managed a total lease portfolio of 475 engines, aircraft, and related equipment for other parties. The company was founded in 1985 and is headquartered in Coconut Creek, Florida.

At a Glance

Live Snapshot
Market Cap$1.37B
EPS16.0000
P/E Ratio10.75
Earnings Date07/30/2026
Willis Lease Finance Corporation

Willis Lease Finance Corporation Fair Value Envelope

WLFC ยท NASDAQ

Our analysis suggests that WLFC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $172.04, this represents a potential HIDDEN relative to our calculated worth for Willis Lease Finance Corporation.

Intrinsic Value
Current Price: $172.04

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$140.5B
+ Cash & Equivalents$16.4M
Firm Value$140.5B
- Debt$2.7B
Equity Value$137.8B
/ Shares Outstanding6,814,150B
DCF Value$20.2K
UNDERVALUED BY 11652%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$441.3M
$687.5M
$1.1B
$1.7B
$2.6B
$4.1B
$6.3B
$9.8B
$15.3B
$23.9B
Maintenance CapEx
-$163.5M
-$254.7M
-$396.8M
-$618.2M
-$963.2M
-$1.5B
-$2.3B
-$3.6B
-$5.7B
-$8.8B
Owner Earnings
$277.8M
$432.9M
$674.4M
$1.1B
$1.6B
$2.6B
$4.0B
$6.2B
$9.6B
$15.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$257.2M
$371.1M
$535.4M
$772.4M
$1.1B
$1.6B
$2.3B
$3.3B
$4.8B
$7.0B
Terminal Value represents 84.3% of Enterprise Value