AL
Air Lease Corp
Price:  
48.20 
USD
Volume:  
702,229.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AL Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Air Lease Corp (AL) is 62.88 USD. This AL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.20 USD, the upside of Air Lease Corp is %.

The range of the Intrinsic Value is (27.46) - 522.67 USD

48.20 USD
Stock Price
62.88 USD
Intrinsic Value
Intrinsic Value Details

AL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (27.46) - 522.67 62.88 30.4%
DCF (Growth 10y) 9.85 - 682.34 120.94 150.9%
DCF (EBITDA 5y) 135.60 - 320.79 239.39 396.7%
DCF (EBITDA 10y) 159.28 - 422.00 292.54 506.9%
Fair Value 133.30 - 133.30 133.30 176.55%
P/E 45.43 - 62.62 55.65 15.5%
EV/EBITDA (13.04) - 54.45 37.66 -21.9%
EPV (229.25) - (277.00) (253.12) -625.1%
DDM - Stable 33.14 - 90.43 61.78 28.2%
DDM - Multi 43.28 - 92.48 59.03 22.5%

AL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,368.03
Beta 0.92
Outstanding shares (mil) 111.37
Enterprise Value (mil) 24,293.63
Market risk premium 4.60%
Cost of Equity 10.29%
Cost of Debt 6.12%
WACC 6.09%