Willis Lease Finance

Expanding Into LEAP And GTF Engines Will Modernize Portfolio But May Face Maintenance Risks

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

26 Feb 25

Updated

13 Mar 25

AnalystConsensusTarget's Fair Value

US$195.26

16.7% undervalued

13 Mar

US$162.74

67.4%

9.1%

Author's Valuation

US$195.3

16.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on13 Mar 25
Fair value Decreased 6.70%

AnalystConsensusTarget has decreased revenue growth from 7.2% to 5.0%.

AnalystConsensusTarget Fair Value

US$195.3

16.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.14%

Trade Distributors revenue growth rate

0.32%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.99%

Calculation

US$103.30m

Earnings '28

16.15x

PE Ratio '28

US$1.67b

Market Cap '28

US$1.67b

Market Cap '28

6.70m

No. shares '28

US$249.19

Share Price '28

US$249.19 Share Price '28

Discounted to 2025 @ 8.45% p.a.

US$195.36

Fair Value '25

Expanding Into LEAP And GTF Engines Will Modernize Portfolio But May Face Maintenance Risks

Shared on13 Mar 25Fair value Decreased 6.70%

Shared on13 Mar 25
Fair value Decreased 6.70%