US · WLAC
Willow Lane Acquisition Corp.
- Sector
- Financial Services · Shell Companies
- Headquarters
- New York City, NY 10107
- Website
- willowspac.com
Price · as of 2025-12-31
$17.89
Market cap 134.98M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $9.99 | ||||
| 2025 | $10.67 |
AI valuation
Our deep-learning model estimates Willow Lane Acquisition Corp.'s (WLAC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $17.89
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WLAC | Willow Lane Acquisition C… | $17.89 | 134.98M | — | — | — | — | 39.25 | 1.06 | — | -66.74 | 1.38 | 1.06 | 0.00% | — | — | 2.73% | -1.61% | 2.63% | 0.00 | — | 0.49 | 0.36 | 0.16 | 284118.00% | — | 12875.00% | -0.77% | -1.13 | -0.84% | 0.00% | 0.00% | 0.00% | -66.74 | -128.76 | — | 15.03 |
| CEPO | Cantor Equity Partners I,… | $10.47 | 214.7M | — | — | — | — | -3054.49 | -3156.98 | — | -3059.14 | -0.13 | -3156.98 | 0.00% | — | — | 213.89% | -305.15% | -76.61% | -1.64 | — | 0.00 | 0.00 | -1.59 | 242280749.00% | — | — | -0.05% | -0.45 | -485.34% | 0.00% | 0.00% | 0.00% | -3056.08 | -1921.48 | — | 513.25 |
| FACT | FACT II Acquisition Corp | $10.48 | 254.89M | +152% | -62% | — | — | -4.42 | -2.56 | 2.29 | -5.63 | — | -1.87 | 36.33% | -63.00% | -51.91% | 64.76% | -626.45% | -58.87% | -1.53 | 4.22 | 1.20 | 0.82 | -1.99 | -7927.00% | 2411.00% | -710.00% | -21.92% | -0.69 | -499.84% | 0.00% | 0.00% | 0.00% | -5.63 | -7.05 | 3.55 | -4.05 |
| IBAC | IB Acquisition Corp. Comm… | $10.70 | 168.52M | — | — | — | — | 34.42 | 7.69 | — | -156.45 | 41.31 | 7.69 | 0.00% | — | — | 5.08% | -0.88% | 4.99% | 0.00 | — | 0.68 | 0.23 | 0.57 | 8333.00% | — | 6056.00% | -1.12% | -0.72 | -1.98% | 4.36% | 150.20% | 94.61% | -156.45 | -88.89 | — | 38.27 |
| KWM | K Wave Media Ltd. | $0.65 | 41.05M | — | — | — | — | — | — | — | — | — | — | 0.74% | -4289.69% | -4279.24% | — | — | — | 0.03 | — | 1.95 | 1.35 | 0.27 | — | — | — | — | -3.00 | — | — | 0.00% | — | — | — | — | — |
| MACI | Melar Acquisition Corp. I | $10.72 | 231.68M | — | — | — | — | 52.65 | 1.39 | — | 52.45 | — | 1.39 | 0.00% | — | — | — | — | — | 0.00 | — | 25.30 | 21.29 | -0.21 | — | — | — | -0.25% | -13.22 | — | 0.00% | 0.00% | 0.00% | -600.24 | -404.87 | — | 19.98 |
| NTWO | Newbury Street II Acquisi… | $10.50 | 188.98M | — | — | — | — | 209.73 | 1.29 | — | -1237.68 | — | 1.29 | 0.00% | — | — | — | — | — | 0.00 | — | 10.42 | 9.08 | 7.05 | — | — | — | -0.14% | -2.15 | — | 0.00% | 0.00% | 0.00% | -1237.68 | -728.39 | — | 21.20 |
| RFAI | RF Acquisition Corp II Or… | $10.85 | 162.89M | — | — | — | — | 36.64 | 1.00 | — | 48.57 | — | 1.00 | 0.00% | — | — | — | — | — | 0.00 | — | 3.33 | 3.25 | -0.41 | — | — | — | -0.02% | -0.30 | — | 0.00% | 0.00% | 0.00% | -290.69 | -5092.48 | — | 16.04 |
| VELO | Velo3D, Inc. | $10.18 | 212.99M | +6,492% | -88% | — | +31,195% | -0.03 | 0.06 | 0.06 | -0.33 | — | 0.06 | -5.08% | -200.83% | -178.76% | -135.73% | -120.03% | -60.33% | 0.40 | -5.16 | 1.52 | 0.14 | -0.28 | -7577.00% | -4705.00% | -6997.00% | -1353.62% | -0.86 | -47.66% | 0.00% | 0.00% | 263.92% | -0.21 | -0.52 | 0.42 | -9.05 |
About Willow Lane Acquisition Corp.
Willow Lane Acquisition Corp. does not have significant operations. It intends to affect a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or related business combination with one or more businesses in the consumer goods, gaming and leisure, and industrial manufacturing sectors. The company was incorporated in 2024 and is based in New York, New York.
- CEO
- Luke Weil
- Employees
- 3
- Beta
- 0.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $17.89) − 1 = — (DCF, example).