As of 2025-09-16, the Intrinsic Value of Air Lease Corp (AL) is 18.48 USD. This AL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 63.56 USD, the upside of Air Lease Corp is -70.90%.
The range of the Intrinsic Value is (46.88) - 253.17 USD
Based on its market price of 63.56 USD and our intrinsic valuation, Air Lease Corp (AL) is overvalued by 70.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (68.60) - 191.17 | (12.57) | -119.8% |
| DCF (Growth 10y) | (46.88) - 253.17 | 18.48 | -70.9% |
| DCF (EBITDA 5y) | 157.95 - 308.99 | 232.54 | 265.9% |
| DCF (EBITDA 10y) | 113.37 - 326.95 | 208.82 | 228.5% |
| Fair Value | 218.73 - 218.73 | 218.73 | 244.13% |
| P/E | 52.22 - 139.11 | 82.98 | 30.6% |
| EV/EBITDA | 23.70 - 177.36 | 87.85 | 38.2% |
| EPV | (202.33) - (224.58) | (213.46) | -435.8% |
| DDM - Stable | 30.48 - 80.23 | 55.36 | -12.9% |
| DDM - Multi | 16.12 - 34.98 | 22.26 | -65.0% |
| Market Cap (mil) | 7,104.10 |
| Beta | 1.02 |
| Outstanding shares (mil) | 111.77 |
| Enterprise Value (mil) | 26,969.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 16.95% |
| Cost of Debt | 6.55% |
| WACC | 8.29% |