AL
Air Lease Corp
Price:  
58.75 
USD
Volume:  
559,373.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AL Intrinsic Value

-72.10 %
Upside

What is the intrinsic value of AL?

As of 2025-07-13, the Intrinsic Value of Air Lease Corp (AL) is 16.42 USD. This AL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.75 USD, the upside of Air Lease Corp is -72.10%.

The range of the Intrinsic Value is (47.15) - 238.27 USD

Is AL undervalued or overvalued?

Based on its market price of 58.75 USD and our intrinsic valuation, Air Lease Corp (AL) is overvalued by 72.10%.

58.75 USD
Stock Price
16.42 USD
Intrinsic Value
Intrinsic Value Details

AL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (47.15) - 238.27 16.42 -72.1%
DCF (Growth 10y) (40.53) - 228.45 20.22 -65.6%
DCF (EBITDA 5y) 136.87 - 266.15 189.89 223.2%
DCF (EBITDA 10y) 110.37 - 291.97 183.45 212.3%
Fair Value 155.62 - 155.62 155.62 164.88%
P/E 42.70 - 72.33 55.99 -4.7%
EV/EBITDA 31.09 - 95.46 63.29 7.7%
EPV (200.97) - (222.20) (211.59) -460.1%
DDM - Stable 20.87 - 57.83 39.35 -33.0%
DDM - Multi 14.51 - 33.24 20.38 -65.3%

AL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,565.90
Beta 1.12
Outstanding shares (mil) 111.76
Enterprise Value (mil) 26,000.20
Market risk premium 4.60%
Cost of Equity 17.28%
Cost of Debt 5.74%
WACC 7.71%